10.30
Revenue₩B
17.30
17.76
17.93
17.88
17.92
18.34
18.30
18.87
18.92
18.99
11.27
1.16%
1.24%
55
28.72
Revenue growth%
14.46
17.05
19.77
18.52
21.13
23.04
23.84
24.72
27.18
25.72
17.41
24.72
22.08
32
14.53
Gross margin%
16.83
19.45
18.97
17.63
18.36
18.27
15.68
12.81
13.72
14.53
13.95
14.53
17.23
37
5.24
Operating margin%
15.53
12.66
15.16
15.85
14.46
13.24
12.88
15.29
12.38
12.23
29.04
12.88
13.85
6
17.13
Net margin%
16.76
16.11
17.37
17.96
18.73
19.44
19.42
17.80
18.32
18.92
20.10
18.92
18.14
73
26.05
P/E ratio (avg)x
37.22
42.14
49.40
52.79
50.52
53.77
60.82
69.28
79.03
79.54
23.79
69.28
53.28
23
8.897
EV/EBITx
17.93
17.94
18.06
16.92
16.37
17.43
19.34
17.59
16.90
17.21
26.77
17.43
17.51
88
27.15
FCF yield (avg)%
16.58
16.47
18.87
18.62
18.79
20.79
22.37
20.49
19.56
17.67
10.69
20.49
18.83
37
20.45
FCF margin%
6.20
8.31
6.78
4.79
7.41
9.67
11.01
12.51
14.74
15.99
25.79
12.51
8.99
26
0.541
FCF / Net incomex
0.184
0.195
0.183
0.164
0.162
0.155
0.139
0.138
0.132
0.126
0.311
0.138
0.159
36
24.35
ROIC%
7.28
4.61
4.07
3.98
2.99
3.77
6.27
5.95
3.89
5.01
21.29
5.01
4.34
24
9.09
Return on equity%
21.66
18.71
16.68
14.41
13.09
12.21
12.95
12.07
11.12
8.84
9.58
12.07
13.02
35
23.96
Return on assets%
17.62
16.06
17.30
18.11
15.46
12.78
15.46
17.63
19.87
19.48
3.74
17.63
17.46
68
3,724
EPS₩
3,754
4,165
3,838
4,356
3,994
3,790
3,843
3,487
3,369
3,497
3,870
(2.62%)
(1.48%)
—
28.91
EPS growth%
16.92
16.30
17.25
15.03
13.05
15.63
16.67
18.88
18.38
15.84
27.49
16.67
16.48
80
1,934
Bookvalue per sh₩
4,169
4,088
4,077
3,836
4,077
3,815
3,506
3,647
3,996
4,257
3,840
0.87%
0.05%
—
2,095
FCF per share₩
1,977
2,249
2,430
2,387
2,431
2,377
2,585
2,630
2,980
2,954
4,732
3.98%
4.14%
—
1,497
Dividend per sh₩
3,623
4,104
4,099
4,339
4,826
5,425
5,482
5,170
5,388
5,515
1,885
2.71%
3.97%
—
11.50
Div yield (avg)%
26.11
26.38
24.59
27.01
25.40
24.53
24.67
23.75
23.40
22.06
20.06
23.75
24.63
70
10.07
Payout ratio%
17.73
17.18
15.20
14.95
12.04
11.26
10.29
9.39
9.13
6.77
19.68
9.39
11.65
59
2.104
Shares (diluted)M
2.023
2.320
2.551
2.777
2.635
3.024
3.135
2.905
2.723
3.096
2.162
3.27%
3.70%
80
11.96
Buyback yield%
17.70
16.00
14.47
13.74
13.81
13.38
11.69
12.32
9.36
11.12
22.36
11.69
13.56
19
1.027
D/E ratiox
1.547
1.566
1.659
1.523
1.372
1.222
1.260
1.240
1.172
1.227
0.452
1.227
1.316
16
9.727
Enterprise value₩B
13.46
14.96
14.70
15.33
14.07
14.18
14.83
15.56
17.18
18.72
13.26
5.88%
4.55%
14
5.227
LT debt₩B
4.475
3.988
3.772
3.710
3.866
3.602
3.608
3.691
3.957
3.861
15.99
(0.03%)
(2.76%)
82
Revenue
₩18.99B
1.24%
1.00×
Cost of revenue
₩10.92B
1.57%
1.03×
Operating expenses
₩1.852B
1.00%
0.98×
Cash and investments
14.40%