21.30
Revenue₩B
60.96
63.96
64.72
66.97
67.25
68.97
72.13
75.54
77.73
80.70
22.50
3.72%
3.26%
47
8.91
Revenue growth%
22.23
21.24
23.35
25.44
28.24
29.11
31.82
32.50
30.65
29.08
18.29
30.65
28.66
40
4.46
Gross margin%
29.00
26.78
25.11
22.93
22.40
19.45
17.79
16.80
14.17
13.04
29.96
16.80
20.93
14
11.47
Operating margin%
25.46
26.86
24.38
25.14
23.57
25.94
28.12
27.08
27.36
26.65
8.47
27.08
26.30
81
19.11
Net margin%
3.02
0.76
0.40
0.40
0.40
2.98
1.51
2.97
0.82
0.40
4.40
1.51
0.79
70
11.11
P/E ratio (avg)x
29.35
25.30
26.11
27.16
26.60
28.07
25.32
25.39
27.80
28.11
13.42
27.80
26.88
93
6.930
EV/EBITx
13.28
13.16
13.27
12.95
13.54
14.22
15.30
16.30
19.11
19.61
26.44
16.30
13.88
62
26.00
FCF yield (avg)%
19.09
18.84
17.62
15.50
15.37
12.82
9.99
9.75
8.92
6.98
4.80
9.75
14.10
67
4.42
FCF margin%
10.17
9.01
11.10
8.94
8.41
6.57
6.89
7.69
5.08
6.80
8.62
6.80
8.05
91
1.722
FCF / Net incomex
1.398
1.494
1.609
1.668
1.920
2.228
2.685
3.018
3.310
3.222
0.493
3.018
2.074
30
13.22
ROIC%
8.12
11.09
8.31
6.04
5.91
3.65
6.10
5.47
3.69
5.88
27.40
5.47
5.97
86
14.38
Return on equity%
15.74
16.35
15.65
14.97
16.97
14.80
12.89
13.22
15.74
13.22
15.74
13.22
15.31
23
11.98
Return on assets%
3.42
2.69
5.64
2.94
0.40
0.69
0.40
0.40
2.54
3.40
7.62
0.69
2.61
31
869.31
EPS₩
856.15
934.78
948.65
1,046
1,153
1,282
1,479
1,477
1,479
1,382
930.07
3.68%
5.33%
—
12.70
EPS growth%
18.88
17.14
17.93
19.25
16.38
18.73
16.75
13.88
13.23
13.18
7.42
13.88
16.95
40
347.94
Bookvalue per sh₩
559.24
527.88
548.67
507.21
468.15
435.86
453.00
450.38
476.91
441.88
1,009
(1.15%)
(1.43%)
—
737.41
FCF per share₩
364.64
364.94
368.79
344.92
373.64
379.22
428.02
485.62
536.31
572.19
864.81
8.90%
4.75%
—
634.52
Dividend per sh₩
693.55
649.98
714.82
739.83
798.25
708.32
790.00
853.05
764.75
767.07
419.90
(0.79%)
(0.18%)
—
7.46
Div yield (avg)%
22.25
23.38
22.60
19.77
17.47
16.27
14.58
13.46
15.59
17.12
16.52
15.59
17.29
32
2.51
Payout ratio%
28.30
27.96
26.04
27.64
26.70
25.61
27.57
26.16
25.98
28.57
10.75
26.16
27.14
18
23.93
Shares (diluted)M
21.48
19.28
17.51
16.19
15.23
15.90
16.56
14.77
15.88
14.47
24.71
(1.03%)
(4.47%)
49
24.05
Buyback yield%
15.16
12.22
9.84
7.02
4.59
7.21
8.61
11.59
14.44
14.79
11.62
11.59
10.71
29
1.376
D/E ratiox
1.765
1.637
1.619
1.499
1.487
1.594
1.498
1.522
1.520
1.741
0.787
1.522
1.558
40
78.69
Enterprise value₩B
24.44
24.30
24.08
22.95
24.75
26.74
28.81
26.74
25.81
26.27
64.48
1.20%
0.55%
21
6.899
LT debt₩B
75.64
81.04
88.09
93.12
104.6
120.2
138.1
128.2
145.7
144.8
51.61
6.72%
6.90%
59
Revenue
₩80.70B
3.26%
1.00×
Cost of revenue
₩46.52B
3.04%
0.98×
Operating expenses
₩20.69B
3.64%
1.04×
Cash and investments
16.50%