9.626
Revenue₩B
13.48
13.73
14.23
14.50
14.49
14.75
15.18
15.62
16.19
16.35
10.33
2.44%
1.92%
22
4.74
Revenue growth%
0.40
0.40
1.49
1.72
0.62
0.40
0.40
2.31
0.40
0.40
18.85
0.40
0.40
42
13.91
Gross margin%
17.99
19.91
17.90
18.95
21.61
19.03
18.24
18.53
17.89
20.09
6.29
18.53
18.74
75
21.38
Operating margin%
16.68
14.67
13.20
12.51
10.32
9.22
10.89
10.93
12.55
12.60
29.64
10.93
12.53
40
22.21
Net margin%
13.67
11.59
12.15
13.64
14.28
14.17
12.76
13.42
12.96
13.97
11.84
13.42
13.53
18
19.72
P/E ratio (avg)x
70.48
73.86
79.89
87.48
104.9
117.7
136.7
138.5
156.9
168.2
20.34
138.5
111.3
48
19.32
EV/EBITx
10.33
9.671
9.425
9.392
9.890
10.99
11.79
12.84
13.34
14.67
21.08
12.84
10.66
30
13.17
FCF yield (avg)%
15.40
16.71
18.27
17.30
14.44
16.98
18.31
20.06
21.67
18.85
3.32
18.85
17.78
56
25.67
FCF margin%
14.98
17.83
20.38
23.21
25.75
23.33
20.97
20.76
18.02
20.02
5.36
20.76
20.57
59
0.643
FCF / Net incomex
0.768
0.800
0.808
0.854
0.900
1.001
1.129
1.027
1.088
1.183
1.394
1.088
0.950
19
13.91
ROIC%
24.80
23.12
21.34
24.10
23.99
24.04
23.14
24.72
25.99
26.15
23.34
24.72
24.07
48
3.34
Return on equity%
3.05
2.56
2.49
0.40
2.93
2.64
3.90
3.60
2.64
1.17
18.32
2.64
2.64
8
26.63
Return on assets%
24.38
23.62
22.02
20.31
18.37
19.07
17.82
20.38
23.26
21.95
15.35
20.38
21.16
71
483.67
EPS₩
737.68
664.57
663.54
632.21
644.14
663.97
671.36
571.63
532.61
560.56
511.29
(2.74%)
(2.00%)
—
15.78
EPS growth%
3.17
3.82
3.86
6.25
6.84
4.17
1.30
1.99
0.82
0.40
22.96
1.30
3.49
84
634.92
Bookvalue per sh₩
793.56
766.56
776.41
785.59
846.53
778.97
824.37
883.70
965.31
872.41
925.26
0.60%
1.55%
—
486.82
FCF per share₩
912.08
1,079
1,251
1,357
1,346
1,532
1,496
1,663
1,621
1,570
571.64
3.12%
5.41%
—
518.85
Dividend per sh₩
1,376
1,338
1,490
1,618
1,609
1,617
1,724
1,754
1,780
1,741
996.19
1.59%
3.65%
—
21.82
Div yield (avg)%
13.62
11.07
11.47
12.45
11.90
9.92
7.44
10.38
12.24
10.21
3.22
10.21
11.27
42
29.77
Payout ratio%
17.47
17.13
14.49
15.05
13.80
12.92
14.01
16.71
15.08
15.08
23.46
15.08
15.06
62
15.38
Shares (diluted)M
19.83
22.13
21.40
22.40
25.15
27.59
28.40
31.62
32.43
30.29
15.38
3.79%
5.62%
54
8.54
Buyback yield%
14.72
17.40
17.25
14.81
12.24
9.93
8.83
7.66
9.50
9.77
15.91
9.50
11.09
29
0.558
D/E ratiox
0.709
0.788
0.838
0.942
1.078
1.124
1.307
1.254
1.364
1.348
0.184
1.307
1.101
30
8.906
Enterprise value₩B
5.863
5.126
5.510
5.193
4.448
4.394
3.852
4.113
3.666
3.776
19.52
(3.22%)
(4.24%)
92
5.403
LT debt₩B
1.375
1.540
1.718
1.698
1.755
1.712
1.861
1.865
1.893
1.804
3.597
0.55%
3.51%
42
Revenue
₩16.35B
1.92%
1.00×
Cost of revenue
₩9.918B
1.93%
1.00×
Operating expenses
₩1.870B
2.28%
1.04×
Property and equipment
20.68%
Cash and investments
13.69%