771.9
Revenue₩B
848.8
858.6
853.2
845.0
868.2
857.4
867.3
886.8
907.8
918.2
801.3
1.12%
0.81%
40
2.02
Revenue growth%
15.48
15.27
14.45
15.29
14.47
14.82
16.81
19.12
21.16
18.30
8.90
18.30
15.39
27
12.42
Gross margin%
11.45
11.40
10.54
10.85
11.58
9.63
8.37
6.15
5.60
3.68
9.92
6.15
10.08
65
22.37
Operating margin%
2.15
2.28
0.40
0.40
2.51
0.96
2.32
2.94
0.57
0.59
22.86
0.96
1.55
35
10.37
Net margin%
20.76
19.47
18.08
15.29
13.36
11.56
12.08
14.91
17.47
14.73
5.41
14.73
15.10
76
16.36
P/E ratio (avg)x
33.07
31.56
33.74
34.64
34.52
29.70
28.71
25.65
25.60
22.51
23.14
25.65
30.63
16
33.41
EV/EBITx
43.27
47.12
46.36
51.24
57.32
57.11
59.36
56.09
57.51
54.92
7.850
57.11
55.50
64
6.37
FCF yield (avg)%
12.94
14.26
16.12
14.98
17.72
15.79
16.28
18.60
18.63
20.44
27.31
18.60
16.20
61
22.43
FCF margin%
4.11
3.25
4.44
5.97
8.23
10.33
11.39
13.82
11.03
10.51
12.43
11.03
9.28
6
0.393
FCF / Net incomex
0.591
0.661
0.693
0.713
0.748
0.739
0.736
0.707
0.744
0.703
0.740
0.736
0.710
89
16.51
ROIC%
0.40
0.40
0.40
1.07
0.40
3.30
3.20
5.38
2.87
1.93
5.96
3.20
1.50
14
26.92
Return on equity%
32.26
31.04
30.94
28.70
29.07
28.26
30.09
30.26
30.07
32.27
9.70
30.09
30.18
25
23.07
Return on assets%
15.17
17.94
16.69
17.53
18.63
21.07
19.27
22.26
24.69
24.82
18.78
22.26
18.95
29
37,057
EPS₩
85,026
91,411
90,806
88,694
75,751
69,790
68,258
61,012
66,694
63,805
38,468
(3.37%)
(2.16%)
—
24.53
EPS growth%
22.04
21.23
19.43
18.72
21.57
21.16
18.51
19.10
20.56
22.38
22.76
20.56
20.86
32
81,876
Bookvalue per sh₩
56,244
52,947
48,130
46,682
46,689
43,576
42,663
44,139
38,294
34,832
48,364
(5.69%)
(3.78%)
—
27,337
FCF per share₩
28,399
28,861
28,084
28,400
27,874
28,926
30,359
30,367
29,752
28,089
51,962
0.15%
(1.05%)
—
76,756
Dividend per sh₩
62,359
57,391
62,523
63,828
73,303
68,844
74,121
81,640
85,644
98,226
23,621
6.03%
4.26%
—
16.63
Div yield (avg)%
22.67
22.47
21.75
23.82
21.37
19.50
18.29
18.65
16.64
16.86
6.68
18.29
20.43
50
20.41
Payout ratio%
17.04
17.27
15.97
13.84
12.74
10.53
13.25
15.47
13.38
15.15
3.75
13.38
14.50
26
5.918
Shares (diluted)M
9.781
11.06
12.39
13.67
16.25
19.22
21.45
25.29
27.86
31.57
5.737
14.21%
14.31%
53
21.65
Buyback yield%
0.40
0.46
0.40
0.40
0.40
0.78
1.41
2.29
2.59
4.18
2.98
2.29
0.62
11
1.522
D/E ratiox
0.698
0.767
0.751
0.815
0.837
0.809
0.886
0.874
0.804
0.729
1.260
0.809
0.806
77
175.0
Enterprise value₩B
994.4
1,068
1,099
1,265
1,471
1,502
1,669
1,679
1,864
2,187
234.7
8.25%
9.86%
56
50.78
LT debt₩B
627.6
677.6
713.6
728.3
735.6
861.5
961.6
1,044
1,151
1,209
775.6
10.46%
7.61%
13
Revenue
₩918.2B
0.81%
1.00×
Cost of revenue
₩506.3B
0.71%
0.99×
Operating expenses
₩161.9B
1.17%
1.04×
Cash and investments
13.78%