7.352
Revenue₩B
12.38
12.71
13.50
13.90
14.62
14.86
15.26
16.11
16.60
16.90
8.215
2.95%
3.54%
8
5.88
Revenue growth%
16.46
16.73
14.44
14.33
15.81
14.51
12.69
13.09
13.19
10.77
24.70
13.09
14.39
86
4.42
Gross margin%
3.37
6.06
8.43
6.02
8.91
7.12
5.04
4.48
7.13
8.63
25.18
7.12
6.59
58
11.39
Operating margin%
21.49
19.33
19.20
19.42
17.21
14.95
15.50
14.99
13.03
13.47
19.45
14.95
16.36
87
28.16
Net margin%
0.62
2.89
3.22
1.77
0.40
1.90
3.38
1.41
3.98
1.81
14.74
1.90
1.85
84
9.173
P/E ratio (avg)x
26.53
28.86
28.50
27.97
26.03
30.11
32.12
32.11
34.70
36.11
26.48
32.12
29.48
25
31.75
EV/EBITx
22.42
21.80
23.52
23.83
25.98
26.61
23.34
24.34
21.03
22.45
10.19
23.34
23.43
81
3.84
FCF yield (avg)%
20.51
18.83
21.28
21.32
23.85
26.80
25.36
24.19
24.79
27.27
9.60
25.36
24.02
46
6.46
FCF margin%
13.21
12.93
11.70
12.94
13.61
15.81
14.94
15.41
16.64
13.83
23.63
15.41
13.72
20
1.470
FCF / Net incomex
0.272
0.282
0.322
0.321
0.366
0.383
0.398
0.417
0.470
0.442
0.253
0.417
0.375
57
7.68
ROIC%
5.08
2.34
1.60
3.43
0.48
1.31
3.69
2.54
1.46
3.67
25.44
2.54
2.44
77
7.50
Return on equity%
3.32
4.99
5.33
5.38
6.63
8.95
8.78
6.00
4.90
4.27
25.31
6.00
5.35
39
2.77
Return on assets%
33.56
35.93
34.90
37.42
39.19
42.19
39.71
37.23
38.62
37.56
18.74
38.62
37.49
58
154.07
EPS₩
150.34
132.23
125.13
125.91
113.35
103.27
101.12
105.80
114.11
115.40
169.30
0.36%
(2.03%)
—
22.69
EPS growth%
26.19
23.76
25.43
23.75
26.26
28.73
31.21
28.45
28.63
26.96
4.23
28.63
26.61
13
78.55
Bookvalue per sh₩
156.96
153.32
163.05
156.13
180.24
175.32
182.43
189.47
178.15
192.14
171.45
1.29%
3.47%
—
208.18
FCF per share₩
92.56
103.20
118.53
120.95
135.52
156.02
177.05
202.34
204.72
225.03
226.27
10.67%
8.69%
—
133.02
Dividend per sh₩
69.54
64.72
60.31
63.85
64.20
57.78
54.27
51.66
52.50
56.36
80.39
(2.57%)
(1.49%)
—
14.17
Div yield (avg)%
20.43
21.86
21.30
23.60
22.12
24.42
27.02
29.51
28.17
27.58
24.55
27.58
24.01
71
21.12
Payout ratio%
19.21
20.82
20.06
18.66
20.41
20.09
17.40
18.42
17.35
17.51
17.11
17.51
18.93
27
36.60
Shares (diluted)M
41.43
45.16
44.37
47.07
54.98
59.96
68.57
72.66
84.75
80.51
36.40
7.93%
6.24%
21
21.83
Buyback yield%
22.47
22.55
20.72
23.69
22.36
23.72
25.05
22.10
19.65
20.46
23.06
22.10
22.42
32
0.837
D/E ratiox
2.612
2.677
2.870
2.888
3.380
3.844
4.570
4.933
4.793
5.764
0.644
4.793
3.612
68
12.51
Enterprise value₩B
9.265
8.658
8.578
7.964
7.696
7.873
7.815
8.443
8.696
9.612
7.095
4.55%
1.39%
25
14.30
LT debt₩B
16.35
16.36
16.60
19.22
19.93
20.00
19.51
21.97
26.29
30.25
13.71
8.70%
6.05%
47
Revenue
₩16.90B
3.54%
1.00×
Cost of revenue
₩11.44B
3.47%
0.99×
Operating expenses
₩2.527B
2.64%
0.92×
Cash and investments
15.22%