34.01
Revenue₩B
28.35
29.41
31.58
33.11
35.48
36.70
38.53
40.95
43.23
46.55
37.48
5.58%
5.44%
62
9.84
Revenue growth%
1.40
0.40
0.40
0.40
0.40
0.40
0.40
2.46
5.36
7.35
29.66
2.46
0.40
69
24.87
Gross margin%
23.27
26.21
24.22
22.52
22.21
24.97
24.41
24.94
24.08
21.32
7.19
24.41
24.15
51
7.40
Operating margin%
10.13
9.02
11.96
13.00
15.51
13.99
14.48
12.67
10.25
9.54
16.14
12.67
12.32
37
13.20
Net margin%
14.93
17.87
18.85
21.50
22.12
23.33
26.13
26.77
26.14
26.02
18.32
26.13
22.73
40
29.60
P/E ratio (avg)x
43.71
44.98
53.52
54.39
57.58
57.09
64.79
66.46
78.28
84.19
16.64
66.46
57.34
26
36.88
EV/EBITx
17.08
17.30
17.98
18.11
19.00
19.92
20.48
21.91
19.74
21.86
21.41
20.48
19.37
16
15.29
FCF yield (avg)%
26.21
27.49
30.43
31.07
33.82
32.28
33.72
31.14
31.10
28.67
14.64
31.14
31.09
37
9.55
FCF margin%
20.44
22.98
21.67
23.41
23.28
26.12
24.18
21.89
20.86
18.88
26.01
21.89
22.43
77
0.517
FCF / Net incomex
0.319
0.328
0.302
0.261
0.239
0.264
0.283
0.288
0.286
0.251
0.459
0.283
0.285
66
4.61
ROIC%
15.75
16.92
15.99
14.54
13.67
10.67
9.93
12.57
10.93
11.26
17.97
10.93
13.12
71
4.25
Return on equity%
22.14
19.94
19.08
16.68
15.41
14.32
16.00
13.84
11.02
10.45
26.76
13.84
15.70
71
2.97
Return on assets%
0.40
0.40
0.40
0.40
3.04
2.38
2.58
2.14
0.40
0.40
17.66
2.14
0.40
94
1,530
EPS₩
832.21
738.16
681.10
674.92
576.99
617.06
616.68
532.76
497.79
435.89
1,664
(5.45%)
(6.51%)
—
12.31
EPS growth%
7.28
7.28
7.03
6.58
7.49
8.43
6.91
8.19
9.37
10.66
17.15
8.43
7.39
58
1,653
Bookvalue per sh₩
1,691
1,694
1,719
1,751
1,772
1,584
1,532
1,344
1,387
1,384
285.42
(4.83%)
(3.17%)
—
1,391
FCF per share₩
1,240
1,384
1,613
1,718
1,808
1,751
1,658
1,743
1,732
1,974
1,247
1.77%
4.23%
—
1,327
Dividend per sh₩
621.67
650.09
640.20
675.72
793.22
893.95
893.17
978.40
1,124
1,221
1,423
9.00%
7.99%
—
13.97
Div yield (avg)%
8.35
8.83
9.63
11.83
10.06
10.11
9.02
8.76
9.41
7.48
18.22
9.02
9.22
58
24.32
Payout ratio%
24.33
24.29
27.16
25.90
25.28
28.06
25.64
25.26
22.97
23.28
8.29
25.26
25.27
5
9.349
Shares (diluted)M
7.687
7.270
7.543
7.412
7.452
8.204
7.637
7.588
7.501
6.784
8.938
(1.86%)
(1.44%)
33
2.62
Buyback yield%
30.42
31.29
31.64
34.42
31.98
33.58
33.96
34.10
36.64
35.40
23.06
34.10
33.77
55
1.457
D/E ratiox
1.340
1.384
1.396
1.440
1.303
1.321
1.426
1.439
1.279
1.138
0.542
1.321
1.362
32
11.25
Enterprise value₩B
16.60
14.60
15.77
14.46
14.53
13.71
11.81
10.41
10.60
11.09
43.41
(5.26%)
(4.97%)
78
32.98
LT debt₩B
14.46
15.11
15.60
17.11
20.71
23.90
23.94
25.51
30.82
30.92
21.87
8.34%
9.85%
64
Revenue
₩46.55B
5.44%
1.00×
Cost of revenue
₩22.56B
5.30%
0.99×
Operating expenses
₩8.558B
6.32%
1.09×
Cash and investments
23.29%