13.98
Revenue₩B
18.73
20.45
21.54
23.59
25.09
26.41
28.88
31.20
33.39
35.60
14.98
7.25%
7.49%
84
18.85
Revenue growth%
33.63
35.11
35.11
34.76
34.84
31.87
34.36
34.88
33.45
35.12
18.43
34.36
34.80
56
25.06
Gross margin%
2.33
0.44
2.22
0.95
2.40
4.91
3.54
5.30
7.91
8.74
24.71
5.30
2.97
46
23.83
Operating margin%
14.07
13.51
14.82
14.46
13.79
11.50
9.87
9.41
10.68
11.21
27.70
10.68
12.50
18
14.57
Net margin%
16.60
14.19
12.92
15.64
16.19
16.62
17.63
18.96
17.82
19.50
15.36
17.82
16.61
81
11.26
P/E ratio (avg)x
31.76
31.64
32.05
36.64
34.11
31.98
30.60
30.30
33.62
37.92
6.953
31.98
32.02
5
17.57
EV/EBITx
23.04
20.31
17.86
15.57
13.97
13.46
13.81
14.38
13.18
11.20
29.57
13.46
14.17
41
4.96
FCF yield (avg)%
21.12
18.99
16.90
15.58
13.61
13.28
13.05
15.26
16.65
16.90
9.57
15.26
16.12
28
4.45
FCF margin%
27.61
29.13
31.45
30.69
31.70
33.57
33.88
34.10
36.28
34.42
20.33
34.10
32.64
56
1.592
FCF / Net incomex
0.381
0.435
0.411
0.399
0.448
0.485
0.555
0.572
0.632
0.630
0.490
0.572
0.467
74
19.86
ROIC%
8.52
6.17
7.77
10.57
11.99
9.26
11.95
12.72
11.09
10.09
24.68
11.09
10.33
49
28.38
Return on equity%
23.49
22.57
21.77
20.74
21.80
21.32
22.61
23.25
22.80
25.37
29.54
22.80
22.59
49
8.78
Return on assets%
24.32
24.15
25.98
24.45
27.07
28.97
29.12
29.75
30.00
30.12
15.55
29.75
28.02
86
858.40
EPS₩
1,271
1,423
1,652
1,821
2,099
2,164
2,609
3,088
3,340
3,969
882.87
13.59%
13.57%
—
17.69
EPS growth%
3.40
1.07
0.40
0.40
2.87
2.58
5.12
2.12
2.40
2.33
16.30
2.40
2.36
83
546.35
Bookvalue per sh₩
870.05
929.56
857.06
920.32
946.07
981.98
927.80
901.28
870.95
808.03
230.03
(3.11%)
(0.83%)
—
442.11
FCF per share₩
594.10
629.52
542.19
530.89
494.25
539.81
506.91
538.85
480.25
515.05
148.86
0.83%
(1.59%)
—
685.89
Dividend per sh₩
417.25
473.59
462.27
536.65
581.50
668.56
701.65
795.39
820.53
828.78
226.98
7.34%
7.55%
—
29.08
Div yield (avg)%
19.86
18.40
20.48
22.14
23.94
24.38
25.09
26.01
24.97
26.86
16.94
25.09
24.16
44
25.91
Payout ratio%
23.90
24.92
25.05
25.64
22.78
20.68
21.13
20.65
21.84
20.36
10.12
20.68
22.31
94
15.37
Shares (diluted)M
18.19
18.18
19.08
19.71
20.00
21.86
25.36
26.05
29.02
27.60
15.64
6.65%
4.17%
59
21.29
Buyback yield%
5.21
3.43
5.28
5.20
3.67
5.68
4.46
1.80
0.40
0.40
20.09
1.80
4.06
42
0.173
D/E ratiox
2.017
1.817
1.873
1.774
1.846
1.821
1.717
1.698
1.897
1.944
1.484
1.821
1.834
67
18.49
Enterprise value₩B
9.877
9.721
11.17
12.39
13.46
14.14
16.39
15.19
16.66
17.57
19.30
5.48%
5.36%
14
16.99
LT debt₩B
9.752
10.18
9.433
8.640
7.975
8.286
7.210
6.633
5.932
5.261
20.16
(7.98%)
(5.57%)
78
Revenue
₩35.60B
7.49%
1.00×
Cost of revenue
₩20.47B
7.79%
1.03×
Operating expenses
₩3.587B
5.84%
0.86×
Cash and investments
21.09%