35.86
Revenue₩B
46.19
48.59
50.53
54.09
57.66
60.31
64.78
69.24
74.45
79.30
39.29
6.58%
6.38%
30
17.83
Revenue growth%
15.77
16.35
17.21
15.84
14.60
17.23
16.77
14.24
17.14
15.39
18.28
16.77
16.10
87
24.48
Gross margin%
17.11
18.02
19.01
19.86
19.70
18.54
18.54
20.70
17.93
15.37
22.65
18.54
18.54
34
12.20
Operating margin%
6.79
9.34
7.26
9.08
8.20
9.75
12.43
11.65
8.85
8.92
28.56
9.75
9.00
18
6.42
Net margin%
30.54
31.89
34.84
32.14
29.62
29.38
26.53
28.30
29.23
29.22
24.50
29.22
29.50
81
23.19
P/E ratio (avg)x
23.04
23.93
24.65
25.26
24.70
24.87
25.87
27.07
26.45
29.69
25.54
26.45
25.06
84
28.63
EV/EBITx
23.95
22.33
24.06
22.46
25.85
28.42
30.28
28.63
29.78
28.16
17.04
28.63
27.00
17
5.62
FCF yield (avg)%
27.45
27.96
28.42
30.57
32.81
34.01
32.79
32.18
29.38
29.17
27.54
32.18
29.97
34
19.84
FCF margin%
33.05
33.01
33.89
36.73
35.00
36.29
38.58
37.26
36.99
38.02
20.00
37.26
36.51
50
0.961
FCF / Net incomex
0.788
0.703
0.783
0.852
0.840
0.765
0.856
0.951
0.988
1.019
0.436
0.951
0.846
65
21.96
ROIC%
5.73
4.65
6.15
6.66
7.42
9.43
11.90
13.15
12.83
10.78
24.10
11.90
8.43
34
25.13
Return on equity%
2.07
3.61
3.55
6.05
6.22
6.64
8.63
10.08
7.48
5.17
19.92
7.48
6.14
87
29.35
Return on assets%
27.07
26.84
25.47
23.53
22.82
24.82
25.52
28.07
27.95
26.97
8.54
26.97
26.18
46
800.68
EPS₩
1,653
1,582
1,709
1,733
1,567
1,480
1,585
1,477
1,423
1,444
896.73
(1.62%)
(1.15%)
—
5.91
EPS growth%
3.39
0.49
1.27
1.31
0.40
0.40
0.64
0.48
0.40
1.79
12.62
0.48
0.56
40
2,048
Bookvalue per sh₩
1,337
1,532
1,695
1,856
1,691
1,829
1,994
2,134
2,238
2,517
1,049
8.28%
5.83%
—
634.52
FCF per share₩
2,734
3,114
3,313
3,255
3,452
3,890
3,995
4,316
3,993
4,504
2,087
5.46%
6.04%
—
1,529
Dividend per sh₩
2,663
2,715
2,755
2,988
3,303
3,546
3,876
3,723
4,432
4,618
729.41
6.93%
6.24%
—
25.90
Div yield (avg)%
7.42
4.73
5.96
6.23
7.26
6.94
5.61
4.19
7.12
7.82
27.60
6.94
6.59
29
8.58
Payout ratio%
18.35
17.90
16.37
14.42
17.03
19.96
17.85
19.58
16.63
15.64
29.12
17.85
17.44
56
17.90
Shares (diluted)M
24.21
23.49
25.01
23.07
23.47
21.72
24.03
24.06
27.42
30.86
18.15
5.63%
2.36%
24
22.23
Buyback yield%
20.21
20.03
18.15
18.99
17.18
16.57
16.63
16.20
18.57
19.62
29.06
16.63
18.36
47
1.070
D/E ratiox
0.878
0.889
0.901
1.013
1.102
1.232
1.363
1.366
1.508
1.529
1.054
1.366
1.167
79
24.95
Enterprise value₩B
23.46
23.47
24.26
26.13
25.56
26.89
28.93
31.34
33.80
36.97
3.868
7.66%
5.37%
81
17.92
LT debt₩B
27.93
31.68
32.31
33.89
32.92
35.85
41.49
48.56
49.26
53.13
34.46
10.04%
7.35%
47
Revenue
₩79.30B
6.38%
1.00×
Cost of revenue
₩55.26B
6.38%
1.00×
Operating expenses
₩10.47B
6.34%
1.00×
Cash and investments
16.99%