4.466
Revenue₩B
45.82
46.93
47.14
48.04
48.05
49.58
51.16
51.78
52.76
53.26
4.615
2.08%
1.78%
20
4.57
Revenue growth%
20.32
19.80
22.21
25.09
23.40
22.51
24.97
25.85
23.65
22.15
10.67
23.65
22.95
87
28.75
Gross margin%
30.59
30.33
30.04
28.11
29.82
31.40
28.64
30.73
29.07
29.60
3.28
29.60
29.93
74
8.66
Operating margin%
20.34
18.18
19.63
20.80
18.63
17.74
17.56
19.01
19.49
17.42
10.79
17.74
18.82
82
17.92
Net margin%
31.71
32.51
30.27
31.58
32.95
30.02
30.32
31.42
29.82
31.06
21.51
30.32
31.24
59
23.19
P/E ratio (avg)x
47.72
47.46
52.31
57.37
65.38
69.74
77.51
89.35
85.10
97.42
31.24
85.10
67.56
63
31.05
EV/EBITx
12.18
11.74
11.73
12.08
12.88
13.02
13.26
14.84
16.38
17.35
10.22
14.84
12.95
59
8.57
FCF yield (avg)%
9.83
8.35
5.79
5.39
3.34
3.21
4.33
7.00
9.16
11.87
18.53
7.00
6.39
40
8.95
FCF margin%
6.28
3.40
6.24
4.72
3.40
0.69
0.40
0.40
0.62
0.40
18.52
0.40
2.05
25
0.700
FCF / Net incomex
0.491
0.526
0.541
0.629
0.614
0.683
0.697
0.753
0.829
0.885
1.414
0.753
0.656
80
17.77
ROIC%
14.85
14.94
17.17
17.73
18.38
20.71
23.18
25.18
22.36
20.11
10.78
22.36
19.24
43
23.77
Return on equity%
12.80
9.92
10.10
10.01
11.18
9.23
7.21
6.48
4.86
4.32
16.80
6.48
9.57
17
11.48
Return on assets%
19.52
19.95
20.60
22.96
20.04
19.05
19.07
19.58
19.66
20.72
23.79
19.58
19.80
79
13,083
EPS₩
12,230
13,743
12,504
11,891
12,749
14,474
15,703
15,992
15,313
14,365
14,299
2.42%
2.17%
—
15.78
EPS growth%
7.64
9.70
10.58
13.46
14.58
15.59
16.85
15.21
15.56
17.32
15.22
15.59
14.90
80
2,416
Bookvalue per sh₩
15,066
16,232
16,662
18,508
20,381
19,270
22,116
24,557
27,251
29,677
4,734
7.81%
7.26%
—
14,798
FCF per share₩
3,014
3,274
3,507
3,326
3,719
3,509
3,838
4,427
4,833
4,670
4,366
4.66%
4.60%
—
8,826
Dividend per sh₩
24,273
25,459
27,765
26,602
26,164
29,883
32,878
35,972
39,351
37,444
11,499
7.43%
5.34%
—
13.45
Div yield (avg)%
6.41
5.74
4.17
6.46
8.95
6.05
3.50
3.64
3.87
1.53
4.55
3.64
4.96
64
17.61
Payout ratio%
19.87
21.23
18.54
19.99
20.70
19.56
17.87
17.10
19.91
17.05
27.33
17.87
19.71
59
1.453
Shares (diluted)M
1.196
1.221
1.198
1.176
1.321
1.374
1.355
1.495
1.455
1.292
1.386
(0.45%)
0.29%
66
12.20
Buyback yield%
8.42
8.04
8.04
5.66
7.56
6.32
5.35
6.34
6.96
4.88
16.38
6.32
6.65
41
0.947
D/E ratiox
1.836
1.740
1.714
1.511
1.320
1.395
1.399
1.464
1.276
1.204
0.321
1.395
1.432
86
47.26
Enterprise value₩B
45.32
49.96
53.84
52.12
47.28
50.98
54.44
48.83
48.46
45.41
17.10
(0.80%)
0.48%
80
34.57
LT debt₩B
44.35
49.45
54.83
53.80
56.35
64.79
59.53
66.97
73.12
83.29
31.99
8.13%
6.38%
72
Revenue
₩53.26B
1.78%
1.00×
Cost of revenue
₩35.05B
1.80%
1.00×
Operating expenses
₩8.915B
0.72%
0.90×
Cash and investments
18.21%