7.909
Revenue₩B
9.970
10.52
10.99
11.48
11.79
12.50
13.02
13.42
13.65
13.89
8.103
3.33%
3.93%
82
26.11
Revenue growth%
15.84
15.78
13.79
11.51
10.25
9.63
10.75
9.78
7.61
6.84
6.54
9.63
10.50
88
8.58
Gross margin%
3.65
3.67
3.07
5.17
2.95
4.71
5.20
4.43
5.78
4.57
8.02
4.71
4.50
22
10.11
Operating margin%
18.35
18.78
16.17
15.88
14.03
16.31
18.70
21.00
22.51
20.29
16.76
20.29
18.52
26
23.93
Net margin%
4.62
3.97
1.85
0.40
0.40
0.89
0.40
2.71
5.35
7.99
4.22
2.71
2.28
17
27.96
P/E ratio (avg)x
30.08
28.66
30.19
33.54
31.43
30.37
31.89
31.96
35.65
35.48
7.871
31.96
31.66
6
20.93
EV/EBITx
24.85
21.49
20.05
19.50
20.14
17.33
17.92
15.23
15.47
16.48
8.205
16.48
18.71
92
20.58
FCF yield (avg)%
13.15
11.20
13.72
11.11
13.51
12.89
15.87
15.65
18.17
21.12
13.38
15.87
13.61
12
11.95
FCF margin%
18.11
20.16
20.05
18.43
16.79
17.50
20.00
17.96
20.17
21.71
12.57
20.00
19.21
26
0.386
FCF / Net incomex
0.851
0.879
0.816
0.862
0.766
0.789
0.734
0.715
0.703
0.754
1.723
0.734
0.778
44
14.37
ROIC%
29.21
32.02
31.47
30.95
33.94
35.54
36.38
34.94
32.99
33.82
12.21
34.94
33.40
60
28.51
Return on equity%
1.60
3.65
1.06
0.40
2.56
4.89
7.72
9.23
11.48
10.77
6.15
9.23
4.27
16
22.87
Return on assets%
0.40
1.10
1.13
0.40
3.14
5.29
2.61
0.84
0.40
0.40
23.03
0.84
0.97
54
103.41
EPS₩
185.18
211.53
230.10
261.10
276.85
275.14
305.78
316.48
311.51
314.98
111.77
2.61%
6.39%
—
20.97
EPS growth%
9.49
11.25
13.32
13.32
11.78
10.18
12.62
11.92
10.39
9.03
5.62
10.39
11.51
20
418.96
Bookvalue per sh₩
261.45
276.80
251.58
227.49
251.33
238.30
253.48
273.08
258.26
266.71
231.91
1.19%
0.32%
—
93.54
FCF per share₩
105.28
102.23
93.47
92.09
92.46
91.94
85.48
75.82
76.12
75.68
334.60
(3.93%)
(2.41%)
—
301.74
Dividend per sh₩
549.17
632.24
622.78
662.86
645.76
694.76
797.86
821.88
892.10
856.08
444.10
5.80%
6.10%
—
16.35
Div yield (avg)%
10.43
13.13
12.64
13.10
16.07
13.18
13.10
15.48
12.80
15.49
16.12
13.18
13.11
29
25.65
Payout ratio%
21.38
21.80
19.30
20.83
20.70
20.66
23.15
24.89
25.63
26.83
20.11
24.89
21.59
42
7.634
Shares (diluted)M
9.377
10.53
11.88
11.07
12.67
13.20
13.00
13.56
14.00
13.70
7.767
1.57%
4.89%
19
26.47
Buyback yield%
21.06
20.41
22.94
21.18
21.34
23.09
22.27
21.15
18.53
21.42
24.38
21.42
21.26
82
0.879
D/E ratiox
1.655
1.692
1.957
2.078
2.269
2.531
3.010
3.588
3.800
4.515
0.609
3.588
2.400
65
5.883
Enterprise value₩B
9.056
10.41
11.57
12.14
13.55
14.60
17.37
20.02
21.55
25.17
1.621
13.18%
12.66%
10
5.884
LT debt₩B
7.444
7.016
8.057
7.510
7.297
8.129
8.574
9.508
9.570
10.57
9.679
7.69%
3.71%
34
Revenue
₩13.89B
3.93%
1.00×
Cost of revenue
₩8.688B
4.09%
1.02×
Operating expenses
₩2.643B
4.06%
1.01×
Cash and investments
16.76%