5.990
Revenue₩B
39.06
40.01
41.55
42.04
43.69
45.03
45.07
45.35
47.39
49.38
6.208
2.48%
2.41%
32
14.03
Revenue growth%
17.25
20.14
20.33
22.56
20.69
17.82
17.15
17.92
18.87
19.58
28.01
17.92
19.23
57
27.45
Gross margin%
12.37
10.57
9.29
11.54
13.60
14.47
16.12
17.43
19.15
21.59
9.03
17.43
14.04
17
21.10
Operating margin%
26.12
25.22
23.46
23.23
23.03
24.45
25.35
27.76
27.12
29.54
2.30
27.12
25.28
91
19.97
Net margin%
12.61
10.77
13.58
13.98
11.09
9.15
10.71
11.97
10.01
11.56
22.28
10.71
11.32
74
10.07
P/E ratio (avg)x
15.60
17.09
16.48
16.52
18.81
20.26
22.62
22.16
22.30
21.53
36.91
22.16
19.53
27
20.49
EV/EBITx
7.104
6.897
6.363
5.943
6.516
6.752
7.092
7.277
6.567
7.277
10.47
7.092
6.824
54
8.48
FCF yield (avg)%
16.77
17.99
17.53
19.12
20.37
19.40
16.88
15.79
14.12
12.49
24.46
15.79
17.21
83
10.93
FCF margin%
23.12
25.06
24.99
26.56
25.94
24.42
23.12
25.00
24.62
26.94
9.40
24.62
25.00
47
0.429
FCF / Net incomex
1.590
1.711
1.589
1.726
1.645
1.512
1.383
1.397
1.436
1.422
0.650
1.422
1.550
52
24.28
ROIC%
10.01
11.36
12.54
9.79
7.63
10.02
11.96
9.85
9.56
6.60
12.40
9.85
9.93
61
14.31
Return on equity%
11.10
10.31
12.23
14.27
12.65
12.94
15.91
15.35
17.77
16.27
5.57
15.91
13.60
63
29.37
Return on assets%
35.65
37.98
36.74
35.35
33.92
34.72
35.56
37.73
39.19
37.91
9.18
37.73
36.20
89
688.21
EPS₩
1,474
1,577
1,720
1,770
1,706
1,851
1,924
1,803
1,850
1,779
730.70
0.84%
2.81%
—
8.23
EPS growth%
1.17
0.48
0.40
2.05
2.96
4.20
4.31
4.91
4.37
2.96
24.54
4.31
2.96
10
174.98
Bookvalue per sh₩
577.45
504.44
484.05
478.59
452.87
424.05
372.22
384.62
391.39
410.93
221.94
(1.93%)
(3.58%)
—
1,207
FCF per share₩
292.10
280.13
301.72
315.25
349.54
414.06
450.54
489.75
472.16
474.33
904.55
6.30%
5.71%
—
553.97
Dividend per sh₩
1,133
1,122
1,141
1,272
1,163
1,304
1,432
1,519
1,592
1,728
1,009
8.24%
5.37%
—
12.39
Div yield (avg)%
7.97
10.65
13.40
10.70
12.12
10.14
8.74
10.79
8.82
9.83
11.44
9.83
10.39
84
6.05
Payout ratio%
16.72
16.43
15.67
16.72
18.63
15.83
18.06
19.34
18.84
20.06
14.56
18.84
17.39
75
11.06
Shares (diluted)M
6.912
7.141
6.667
5.728
5.634
5.357
5.237
5.370
4.778
4.297
11.13
(5.28%)
(5.73%)
20
7.47
Buyback yield%
5.03
4.04
3.85
6.18
5.27
7.83
5.97
6.92
7.84
5.27
19.72
6.92
5.62
35
0.516
D/E ratiox
1.031
1.025
1.081
1.109
1.199
1.361
1.222
1.313
1.387
1.549
0.367
1.361
1.211
43
10.54
Enterprise value₩B
28.27
31.57
33.47
39.67
44.62
48.28
53.72
58.16
59.47
59.83
11.93
6.04%
9.14%
28
31.46
LT debt₩B
5.885
6.035
5.740
6.133
5.693
5.243
5.227
4.689
4.318
4.063
13.85
(6.52%)
(4.43%)
64
Revenue
₩49.38B
2.41%
1.00×
Cost of revenue
₩32.00B
2.69%
1.03×
Operating expenses
₩10.14B
2.10%
0.97×
Cash and investments
16.44%