26.43
Revenue₩B
39.84
39.70
39.79
39.47
40.63
41.17
42.00
42.12
42.60
42.68
28.02
0.99%
0.84%
88
6.30
Revenue growth%
6.28
7.19
5.50
7.20
5.60
3.48
2.14
2.42
1.60
0.40
19.11
2.14
4.49
63
15.07
Gross margin%
10.56
11.59
10.49
9.17
6.54
8.94
11.79
9.45
6.56
5.54
14.85
8.94
9.31
91
8.70
Operating margin%
3.46
4.55
4.54
3.66
5.77
6.87
5.19
3.96
3.84
4.52
18.90
4.52
4.53
18
8.07
Net margin%
15.98
16.25
17.95
16.57
18.32
15.68
17.70
15.72
18.28
16.99
2.70
16.99
16.78
65
11.33
P/E ratio (avg)x
10.42
10.55
10.43
12.36
12.96
14.18
14.38
15.63
17.30
20.26
27.12
15.63
13.57
75
15.13
EV/EBITx
34.47
35.20
37.48
39.15
42.18
37.59
40.60
36.04
37.67
37.22
10.16
37.59
37.53
69
25.59
FCF yield (avg)%
25.03
26.81
29.23
29.56
28.16
29.00
28.02
29.31
32.10
31.61
19.31
29.31
29.12
68
3.70
FCF margin%
23.09
24.98
27.48
28.81
30.30
27.80
27.81
24.96
24.15
21.35
16.90
24.96
26.23
20
0.780
FCF / Net incomex
1.445
1.560
1.429
1.519
1.493
1.566
1.501
1.362
1.427
1.334
0.723
1.427
1.469
10
8.81
ROIC%
18.98
18.26
18.34
20.72
22.43
19.51
19.73
21.10
22.95
20.71
5.40
20.71
20.22
71
29.95
Return on equity%
20.32
20.70
20.86
18.13
19.16
18.00
20.79
19.44
18.39
17.37
23.25
18.39
19.30
13
12.99
Return on assets%
3.30
3.26
3.00
2.48
0.40
2.49
4.44
1.48
0.40
3.27
19.60
2.49
2.75
30
560.07
EPS₩
1,045
1,161
1,218
1,175
1,071
1,035
926.04
995.65
965.39
864.33
607.78
(4.21%)
(1.05%)
—
19.17
EPS growth%
1.79
1.11
0.40
1.81
1.95
2.04
4.57
6.17
8.67
8.09
17.01
6.17
1.99
19
716.35
Bookvalue per sh₩
169.04
170.84
156.12
161.71
171.11
184.70
164.59
174.15
156.05
146.29
838.09
(3.09%)
(2.33%)
—
639.20
FCF per share₩
834.56
816.95
897.15
808.75
729.32
795.22
804.39
729.32
724.90
767.55
340.04
1.03%
(0.36%)
—
545.64
Dividend per sh₩
1,024
1,034
1,118
1,281
1,383
1,294
1,243
1,351
1,449
1,646
408.41
3.54%
4.15%
—
3.31
Div yield (avg)%
15.56
14.16
14.32
12.13
11.26
12.28
13.19
11.61
13.63
16.12
28.70
13.19
13.41
20
5.29
Payout ratio%
4.63
3.04
0.87
3.48
1.15
0.40
0.40
0.40
0.40
0.88
6.86
0.40
0.87
41
38.20
Shares (diluted)M
29.78
30.71
28.40
27.27
25.72
23.54
20.79
19.78
17.47
17.48
38.84
(7.44%)
(5.48%)
33
20.93
Buyback yield%
18.36
19.67
17.54
18.81
18.22
15.85
17.60
16.73
14.30
16.67
22.49
16.67
17.57
64
0.803
D/E ratiox
1.466
1.762
1.749
2.098
2.343
2.399
2.496
2.936
3.468
3.463
1.000
2.936
2.371
94
8.004
Enterprise value₩B
9.888
10.24
11.63
13.43
14.18
14.74
16.05
15.59
15.78
18.30
4.479
5.23%
6.00%
35
2.615
LT debt₩B
5.299
5.406
5.576
4.862
4.435
3.797
3.600
3.498
3.789
3.716
16.57
(3.47%)
(3.56%)
28
Revenue
₩42.68B
0.84%
1.00×
Cost of revenue
₩27.45B
0.60%
0.98×
Operating expenses
₩4.610B
1.33%
1.05×
Cash and investments
21.69%
Goodwill & intangibles
13.81%