14.14
Revenue₩B
16.59
16.89
17.10
17.34
18.04
19.04
19.93
20.73
21.15
22.04
15.55
4.09%
3.28%
55
27.64
Revenue growth%
14.29
14.07
12.28
13.35
11.71
11.90
10.49
10.52
12.57
13.28
12.06
11.90
12.42
44
27.56
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.01
2.93
5.49
2.58
0.40
23.18
2.58
0.40
10
18.35
Operating margin%
32.99
33.36
32.78
35.67
37.12
34.97
36.90
36.71
38.09
39.49
22.95
36.90
36.19
90
27.20
Net margin%
23.05
23.20
21.66
20.64
17.94
15.34
15.50
13.73
12.39
13.61
20.14
13.73
16.72
57
13.21
P/E ratio (avg)x
22.61
20.54
22.53
24.42
22.27
21.48
23.27
26.36
27.61
27.08
9.886
26.36
22.94
29
15.76
EV/EBITx
36.73
36.94
42.36
42.82
49.50
56.76
63.10
67.33
62.16
61.72
36.92
62.16
53.13
33
25.72
FCF yield (avg)%
32.36
34.95
37.84
38.72
36.44
38.54
36.68
35.02
33.73
32.26
26.71
35.02
35.73
94
13.91
FCF margin%
5.07
2.63
1.23
1.04
0.40
0.40
1.10
0.40
1.45
0.51
16.74
0.51
1.07
26
1.460
FCF / Net incomex
0.825
0.789
0.891
0.840
0.891
0.977
1.020
1.104
1.114
1.175
0.266
1.104
0.934
40
4.41
ROIC%
15.81
15.76
14.50
14.25
16.25
15.78
15.37
15.89
14.82
13.05
27.21
15.37
15.56
67
16.50
Return on equity%
1.30
0.40
0.40
1.81
0.76
1.23
0.40
0.47
2.51
3.30
4.09
1.23
1.00
50
25.38
Return on assets%
31.48
31.36
30.96
32.99
34.89
37.45
37.26
36.76
35.70
32.83
27.67
36.76
33.94
63
246.30
EPS₩
188.01
198.54
203.17
213.05
233.78
234.76
242.58
212.81
233.73
208.91
254.68
(2.23%)
1.31%
—
25.49
EPS growth%
21.84
19.27
20.47
18.66
17.58
15.73
17.68
19.55
22.40
24.55
21.49
19.55
19.41
8
460.00
Bookvalue per sh₩
605.52
622.32
614.64
535.33
502.40
478.66
498.23
534.70
473.50
426.02
622.86
(3.24%)
(4.43%)
—
390.82
FCF per share₩
588.81
561.86
524.07
495.38
469.08
457.84
455.22
457.25
422.91
441.51
333.99
(1.20%)
(2.80%)
—
497.65
Dividend per sh₩
791.88
841.51
855.62
873.93
848.16
884.53
890.88
765.29
752.85
644.88
616.69
(5.33%)
(1.89%)
—
2.80
Div yield (avg)%
21.25
20.17
18.96
18.59
15.71
15.75
14.76
13.38
13.05
14.28
6.15
14.28
15.73
65
5.22
Payout ratio%
4.67
6.60
4.75
2.38
4.02
5.78
6.72
7.04
7.57
10.55
20.57
7.04
6.19
53
6.580
Shares (diluted)M
8.689
9.536
10.07
11.09
10.63
11.85
11.56
12.62
12.40
14.06
6.649
5.76%
4.66%
85
12.42
Buyback yield%
13.60
12.56
11.00
12.02
9.95
7.15
6.56
7.60
10.28
11.13
6.13
7.60
10.64
45
1.775
D/E ratiox
0.688
0.804
0.892
0.926
1.025
1.177
1.266
1.395
1.614
1.855
0.711
1.395
1.101
18
11.36
Enterprise value₩B
3.909
4.241
4.719
4.628
5.099
5.541
6.270
7.226
7.283
8.381
9.095
10.45%
9.02%
31
11.36
LT debt₩B
13.73
13.21
15.45
17.15
16.95
16.28
17.24
17.90
18.41
20.76
12.37
4.14%
5.18%
50
Revenue
₩22.04B
3.28%
1.00×
Cost of revenue
₩11.86B
2.94%
0.97×
Operating expenses
₩4.936B
3.71%
1.04×
Cash and investments
17.39%
Goodwill & intangibles
15.78%