9.892
Revenue₩B
14.99
15.93
16.74
18.15
19.67
21.37
22.37
24.24
26.14
27.92
10.64
7.25%
7.10%
77
21.75
Revenue growth%
5.40
3.60
0.65
1.90
3.81
3.71
1.54
0.40
0.40
3.00
4.58
1.54
2.45
83
17.01
Gross margin%
19.57
17.22
16.11
18.04
18.12
18.34
16.88
15.93
14.25
16.55
19.50
16.55
17.05
33
12.00
Operating margin%
8.65
9.87
12.32
12.65
12.68
10.05
10.74
10.57
12.81
12.39
2.83
10.74
11.53
8
17.18
Net margin%
24.91
22.52
20.29
20.80
21.59
21.20
21.74
23.14
22.26
24.49
4.97
22.26
22.00
83
24.42
P/E ratio (avg)x
16.06
15.32
16.86
17.32
16.79
18.05
17.27
15.25
16.85
15.11
35.53
16.85
16.82
71
27.74
EV/EBITx
10.42
10.00
10.48
10.59
11.58
11.40
10.60
9.542
9.364
9.894
28.01
9.894
10.45
53
5.10
FCF yield (avg)%
22.84
22.92
25.09
26.72
25.13
25.80
27.72
25.42
26.57
28.11
19.57
26.57
25.61
57
14.69
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.79
0.61
0.87
10.55
0.61
0.40
26
1.055
FCF / Net incomex
0.289
0.290
0.291
0.292
0.310
0.356
0.332
0.378
0.395
0.368
1.253
0.368
0.321
60
2.09
ROIC%
21.41
19.13
19.49
18.79
18.75
20.41
20.36
22.10
24.93
27.82
12.69
22.10
20.38
38
15.15
Return on equity%
21.66
22.71
20.04
21.16
18.50
15.66
17.81
15.24
16.51
15.66
7.63
15.66
18.15
23
2.49
Return on assets%
14.63
13.94
11.46
11.79
13.93
15.64
17.41
18.48
19.63
16.79
18.73
17.41
15.14
5
239.10
EPS₩
331.81
366.18
341.05
394.60
438.10
418.30
466.61
503.44
469.07
504.70
267.14
2.87%
3.72%
—
27.38
EPS growth%
7.75
9.90
11.27
9.91
10.26
12.37
14.66
15.93
15.78
17.51
25.26
15.78
11.82
74
151.86
Bookvalue per sh₩
627.68
680.15
744.77
777.16
912.98
1,050
1,193
1,401
1,517
1,567
77.37
11.41%
11.36%
—
220.97
FCF per share₩
612.05
631.64
719.43
814.96
789.91
796.29
945.33
1,040
1,075
1,144
528.91
7.70%
7.72%
—
470.43
Dividend per sh₩
298.32
258.73
254.60
241.03
248.07
215.14
232.83
215.15
206.02
201.71
139.52
(4.05%)
(3.78%)
—
4.00
Div yield (avg)%
7.98
8.92
9.96
9.08
11.22
13.17
12.34
9.62
12.04
13.84
15.73
12.34
10.59
13
14.44
Payout ratio%
9.95
7.13
5.77
4.56
2.46
2.49
1.30
0.87
1.45
3.71
9.25
1.45
3.10
24
83.25
Shares (diluted)M
133.8
145.0
158.0
184.6
193.8
212.1
239.7
239.0
235.9
239.4
82.30
4.32%
7.88%
37
24.74
Buyback yield%
0.40
0.40
0.83
0.48
0.40
0.40
1.45
0.40
0.40
0.40
4.58
0.40
0.40
37
1.238
D/E ratiox
0.667
0.713
0.745
0.792
0.850
0.731
0.770
0.736
0.668
0.695
1.426
0.731
0.733
33
24.68
Enterprise value₩B
7.632
7.431
7.586
7.130
7.654
6.817
6.505
6.387
5.551
5.703
18.20
(5.71%)
(2.99%)
88
21.57
LT debt₩B
29.51
28.86
32.60
31.57
33.73
35.72
41.24
40.22
46.89
48.13
23.56
7.37%
5.44%
69
Revenue
₩27.92B
7.10%
1.00×
Cost of revenue
₩15.59B
6.83%
0.98×
Operating expenses
₩3.425B
6.83%
0.98×
Cash and investments
16.27%