10.27
Revenue₩B
6.284
6.576
6.938
7.164
7.445
7.744
8.020
8.472
9.022
9.549
10.48
5.11%
4.71%
56
4.58
Revenue growth%
14.92
17.10
15.92
15.11
14.67
16.24
18.90
19.95
18.49
19.39
25.91
18.90
16.67
65
17.02
Gross margin%
22.83
24.62
21.99
22.66
24.39
23.66
20.84
21.63
18.91
17.53
9.28
20.84
22.33
42
29.04
Operating margin%
18.08
21.07
20.26
22.44
21.64
22.39
23.84
21.62
20.41
22.05
29.28
22.05
21.63
78
17.26
Net margin%
22.34
22.29
19.80
20.55
22.56
25.11
27.46
25.53
26.54
23.58
28.76
25.53
23.07
10
23.26
P/E ratio (avg)x
44.18
46.94
54.64
52.64
48.92
55.62
62.30
67.49
76.31
73.30
37.66
67.49
55.13
22
33.98
EV/EBITx
16.03
15.37
14.34
14.83
15.05
13.94
12.11
12.63
12.21
10.46
29.20
12.21
14.14
56
23.60
FCF yield (avg)%
19.27
16.72
13.89
11.04
12.52
15.10
17.76
16.93
19.08
21.64
13.56
17.76
16.83
86
24.31
FCF margin%
10.03
8.36
11.29
13.51
16.24
13.97
14.79
13.99
14.03
16.84
5.50
14.03
13.98
6
1.131
FCF / Net incomex
1.312
1.385
1.515
1.559
1.454
1.460
1.324
1.375
1.494
1.526
1.106
1.460
1.457
8
21.38
ROIC%
27.25
27.75
25.97
23.87
21.77
22.71
25.05
25.00
23.26
25.17
15.38
25.00
25.02
70
15.80
Return on equity%
24.64
26.90
28.81
31.65
32.60
29.74
32.16
34.84
35.98
36.23
12.76
34.84
31.90
89
5.48
Return on assets%
9.84
10.12
12.46
9.98
8.84
11.10
13.02
12.90
10.05
11.00
11.80
11.10
10.56
43
392.27
EPS₩
532.89
599.74
557.83
529.69
580.31
595.53
648.02
716.74
673.44
768.18
414.27
5.77%
2.96%
—
29.37
EPS growth%
16.20
18.81
21.45
23.61
24.14
25.73
26.40
28.37
27.89
28.09
18.40
27.89
24.93
85
266.79
Bookvalue per sh₩
157.66
141.93
148.42
144.23
160.34
155.88
141.45
134.04
130.74
134.11
680.29
(3.51%)
(0.77%)
—
335.74
FCF per share₩
751.63
852.60
868.85
833.65
928.17
836.04
926.85
960.96
952.49
923.65
211.04
(0.10%)
2.01%
—
707.08
Dividend per sh₩
652.55
693.40
696.52
704.08
758.49
788.42
830.66
847.18
870.09
875.24
383.34
2.90%
3.67%
—
23.03
Div yield (avg)%
6.14
6.11
6.82
4.87
7.37
5.69
6.62
5.21
3.79
5.53
10.08
5.53
5.90
90
23.61
Payout ratio%
13.45
12.23
11.57
12.36
11.98
9.01
7.53
6.19
8.71
10.52
29.92
8.71
11.04
46
13.78
Shares (diluted)M
11.29
11.62
10.75
11.08
9.754
9.542
9.428
8.744
8.957
8.106
14.32
(3.63%)
(2.56%)
38
23.43
Buyback yield%
19.22
20.68
19.02
21.22
20.96
19.66
17.34
14.83
15.81
14.28
4.42
15.81
19.12
66
0.529
D/E ratiox
1.098
1.213
1.167
1.221
1.214
1.388
1.598
1.545
1.678
1.849
1.475
1.598
1.304
94
1.993
Enterprise value₩B
4.290
4.034
3.698
3.477
3.579
3.459
3.020
2.929
3.151
2.755
4.531
(5.10%)
(4.50%)
53
9.699
LT debt₩B
5.986
5.977
6.190
5.644
5.710
5.385
5.842
6.148
6.661
6.753
12.35
3.41%
1.44%
56
Revenue
₩9.549B
4.71%
1.00×
Cost of revenue
₩6.685B
4.71%
1.00×
Operating expenses
₩1.393B
5.83%
1.11×
Cash and investments
15.85%