22.53
Revenue₩B
39.60
43.03
45.85
48.26
52.54
55.00
58.13
61.07
65.05
69.67
23.77
5.81%
6.72%
59
14.98
Revenue growth%
27.54
26.76
27.15
26.98
29.74
30.28
30.51
32.79
33.33
35.68
26.46
32.79
30.01
38
16.21
Gross margin%
11.42
9.75
10.36
10.17
8.69
6.41
6.05
5.15
4.74
5.95
2.25
5.95
7.55
57
23.01
Operating margin%
21.90
22.96
20.10
18.22
16.37
17.98
17.20
17.87
15.17
15.10
10.75
17.20
17.92
62
10.69
Net margin%
29.12
28.72
29.00
27.58
25.51
27.91
28.54
28.50
30.26
32.82
18.02
28.54
28.63
19
11.58
P/E ratio (avg)x
26.79
26.34
27.92
27.81
27.87
29.12
26.78
24.64
24.17
23.52
36.26
24.64
26.79
91
21.21
EV/EBITx
14.55
13.47
13.99
14.64
13.26
11.78
12.31
11.90
10.20
9.318
32.82
11.78
12.79
81
24.76
FCF yield (avg)%
11.64
13.11
12.64
12.98
14.71
16.14
19.08
20.93
23.57
24.26
20.08
20.93
15.42
73
7.36
FCF margin%
16.20
14.47
12.76
13.98
13.18
14.87
15.42
17.68
15.58
15.76
26.12
15.58
15.14
22
0.137
FCF / Net incomex
1.320
1.275
1.373
1.420
1.533
1.707
1.778
1.940
2.107
2.044
0.777
1.940
1.620
10
17.11
ROIC%
2.72
5.23
7.67
9.90
7.39
6.70
4.76
6.91
7.46
6.60
21.12
6.70
6.80
85
27.75
Return on equity%
27.60
25.79
27.48
30.07
29.73
31.60
30.71
29.55
27.29
25.06
2.01
29.55
28.58
25
6.70
Return on assets%
21.98
24.34
24.45
23.32
22.47
22.57
22.47
24.57
25.96
24.85
8.87
24.57
23.83
60
492.28
EPS₩
943.43
1,037
987.71
1,005
1,114
1,062
1,133
1,276
1,345
1,508
514.01
6.25%
4.62%
—
15.83
EPS growth%
26.39
25.91
23.46
22.70
24.85
23.76
21.94
24.71
26.93
27.37
29.41
24.71
24.78
66
859.78
Bookvalue per sh₩
587.40
580.69
605.74
553.30
516.33
543.14
499.10
476.92
516.55
541.67
401.81
0.96%
(2.31%)
—
675.67
FCF per share₩
1,057
1,007
1,115
1,139
1,271
1,184
1,192
1,320
1,204
1,313
555.87
0.65%
2.95%
—
694.43
Dividend per sh₩
209.76
214.23
231.84
205.77
184.67
183.52
179.93
192.06
181.02
183.67
626.46
(0.11%)
(1.84%)
—
17.03
Div yield (avg)%
4.97
6.12
4.18
2.42
3.42
3.83
1.97
2.14
0.40
2.80
7.25
2.14
3.11
22
14.57
Payout ratio%
1.08
2.81
1.28
3.31
2.20
1.83
0.56
1.98
3.49
1.47
8.26
1.83
1.91
60
38.59
Shares (diluted)M
44.71
46.60
50.15
46.51
51.90
54.35
59.11
56.75
54.76
57.49
38.47
2.07%
2.21%
52
18.99
Buyback yield%
24.14
24.82
21.94
23.89
22.66
20.33
18.55
19.61
21.09
19.75
4.91
19.75
21.51
95
0.965
D/E ratiox
1.287
1.278
1.399
1.635
1.671
1.808
2.014
2.216
2.407
2.360
0.200
2.216
1.739
20
27.97
Enterprise value₩B
11.45
12.44
10.87
9.467
8.714
7.494
7.559
6.782
6.487
5.994
61.90
(7.21%)
(6.17%)
29
53.23
LT debt₩B
45.04
47.97
50.13
44.56
43.90
41.32
45.15
48.76
48.02
53.28
39.14
3.95%
1.85%
52
Revenue
₩69.67B
6.72%
1.00×
Cost of revenue
₩39.38B
6.87%
1.01×
Operating expenses
₩11.94B
6.27%
0.96×
Cash and investments
19.97%