42.85
Revenue₩B
123.5
122.7
122.5
121.3
122.0
122.9
123.8
122.4
122.2
124.9
45.94
0.47%
0.01%
45
27.41
Revenue growth%
11.66
14.27
12.14
13.74
12.08
10.39
9.97
12.72
14.36
11.68
5.42
11.68
12.11
18
6.73
Gross margin%
28.37
31.03
30.82
33.37
36.31
34.63
36.46
36.27
37.35
39.44
25.05
36.46
35.45
42
28.09
Operating margin%
19.30
18.97
17.41
14.94
16.87
18.55
17.17
15.05
16.25
17.11
20.21
17.11
17.14
45
29.30
Net margin%
28.41
27.67
27.56
29.26
28.12
27.11
29.12
29.67
30.79
32.11
7.06
29.67
28.76
74
30.19
P/E ratio (avg)x
14.70
13.77
12.06
13.06
12.82
11.60
9.941
8.906
8.975
8.649
11.87
8.975
11.83
25
14.90
EV/EBITx
14.90
17.35
20.76
21.70
22.27
24.77
29.47
30.20
34.92
35.16
28.17
30.20
23.52
85
18.94
FCF yield (avg)%
18.28
16.10
15.58
15.84
15.92
17.92
20.38
18.37
17.74
16.86
10.22
17.92
17.30
30
23.33
FCF margin%
21.80
20.90
22.71
23.56
26.32
23.34
25.66
22.84
24.79
21.88
23.71
23.34
23.09
78
1.521
FCF / Net incomex
0.709
0.737
0.828
0.813
0.918
0.928
1.064
1.185
1.236
1.141
1.250
1.141
0.923
47
16.99
ROIC%
14.68
14.09
16.31
19.03
20.97
22.34
23.24
24.92
26.07
27.44
13.40
24.92
21.66
54
6.31
Return on equity%
32.95
31.73
32.10
34.97
35.31
36.95
35.00
32.84
32.24
33.45
10.09
33.45
33.20
40
12.58
Return on assets%
21.27
21.88
19.52
17.22
17.23
19.57
16.73
19.66
20.00
22.24
29.65
19.66
19.61
88
2,651
EPS₩
1,654
1,542
1,446
1,552
1,481
1,541
1,369
1,250
1,260
1,156
2,747
(4.83%)
(2.82%)
—
24.29
EPS growth%
18.56
21.09
20.87
18.18
19.33
22.17
22.94
22.18
21.84
21.60
16.33
22.17
21.34
93
2,996
Bookvalue per sh₩
1,376
1,519
1,739
1,982
2,005
2,195
2,608
2,954
3,443
3,882
848.87
14.13%
10.58%
—
2,512
FCF per share₩
1,006
995.52
1,136
1,274
1,272
1,249
1,262
1,436
1,466
1,630
2,078
5.08%
4.68%
—
1,734
Dividend per sh₩
981.89
1,083
1,095
1,024
1,039
992.82
1,121
1,192
1,093
1,029
2,642
(0.20%)
(0.43%)
—
19.91
Div yield (avg)%
13.23
10.79
11.07
12.16
10.18
8.11
10.45
12.18
12.99
15.87
22.11
12.18
11.62
22
11.52
Payout ratio%
31.17
31.60
30.05
30.46
31.21
29.19
30.55
29.67
29.59
28.64
19.19
29.59
30.25
65
18.03
Shares (diluted)M
19.95
20.01
17.87
17.01
19.10
19.96
19.57
20.37
21.59
21.00
17.64
1.92%
0.71%
47
15.01
Buyback yield%
4.62
4.98
2.88
4.25
5.93
5.22
3.90
6.57
4.60
2.06
8.63
4.60
4.61
21
0.636
D/E ratiox
1.308
1.375
1.438
1.254
1.322
1.165
1.200
1.034
0.998
1.080
0.282
1.080
1.227
10
63.63
Enterprise value₩B
20.95
19.14
20.22
19.55
18.56
19.85
18.44
18.30
20.36
21.61
16.03
3.10%
0.51%
79
74.73
LT debt₩B
68.88
76.78
74.53
82.08
86.85
85.45
93.38
89.13
104.3
102.0
86.64
3.26%
4.99%
90
Revenue
₩124.9B
0.01%
1.00×
Cost of revenue
₩83.73B
(0.27%)
0.97×
Operating expenses
₩16.00B
1.07%
1.11×
Cash and investments
13.08%