4.647
Revenue₩B
2.732
2.901
3.160
3.438
3.689
4.015
4.246
4.439
4.680
4.992
4.745
6.23%
6.81%
11
18.93
Revenue growth%
8.31
7.44
5.57
4.28
5.44
7.06
7.41
10.04
7.14
4.86
4.62
7.14
7.10
70
12.88
Gross margin%
24.70
26.45
26.65
27.43
26.90
25.82
23.43
21.59
18.68
15.75
26.06
21.59
25.26
79
7.84
Operating margin%
22.73
25.28
24.02
26.07
24.81
24.88
22.98
22.61
21.16
21.93
3.00
22.61
23.50
83
22.17
Net margin%
9.53
7.08
5.65
6.97
9.71
10.84
9.54
7.48
4.61
3.89
6.44
7.48
7.28
11
34.21
P/E ratio (avg)x
44.93
43.92
50.82
55.68
56.99
55.98
64.04
66.93
76.98
81.41
6.892
66.93
56.48
53
25.18
EV/EBITx
30.70
33.94
35.21
40.93
41.33
46.41
48.88
47.46
46.11
48.96
14.09
47.46
43.72
37
21.95
FCF yield (avg)%
12.95
15.17
18.11
19.41
17.29
18.72
21.03
18.36
18.67
15.99
10.08
18.67
18.23
9
8.74
FCF margin%
23.88
26.25
25.12
24.98
25.06
24.64
23.33
21.38
21.79
20.24
5.04
21.79
24.26
9
1.671
FCF / Net incomex
1.059
1.170
1.190
1.138
1.171
1.099
1.066
0.990
1.078
0.977
0.482
1.066
1.088
55
7.72
ROIC%
23.20
25.40
25.08
23.14
24.93
23.10
23.76
25.30
26.02
26.51
20.77
25.30
25.00
19
6.05
Return on equity%
18.12
17.24
17.06
18.05
15.98
13.22
10.69
7.94
8.96
9.46
8.66
9.46
14.60
30
4.15
Return on assets%
16.15
17.16
17.99
19.68
20.12
18.69
17.10
18.94
20.29
20.03
27.96
18.94
18.82
73
185.57
EPS₩
120.07
114.73
123.57
129.61
128.77
127.60
137.70
135.09
126.20
138.29
194.63
1.44%
1.97%
—
5.82
EPS growth%
19.70
21.56
20.71
23.37
25.19
25.30
25.96
24.79
27.51
25.71
28.02
25.71
24.99
31
143.89
Bookvalue per sh₩
388.78
363.13
360.79
322.55
312.51
290.64
321.22
286.35
272.83
254.00
477.55
(4.06%)
(5.05%)
—
205.05
FCF per share₩
295.71
285.82
278.95
294.84
289.54
324.50
324.89
327.07
371.93
403.51
396.74
6.86%
3.79%
—
82.35
Dividend per sh₩
331.48
307.72
285.24
267.32
286.78
267.99
249.76
256.79
227.24
242.40
448.38
(3.31%)
(4.11%)
—
17.36
Div yield (avg)%
7.79
10.21
10.40
10.51
8.63
6.67
7.67
10.28
9.25
11.54
17.01
9.25
9.73
53
22.98
Payout ratio%
17.88
20.09
22.57
20.34
22.50
21.09
22.04
23.83
26.75
24.20
9.73
23.83
22.27
16
9.822
Shares (diluted)M
13.22
13.07
14.54
15.01
14.35
17.02
20.17
19.62
22.91
24.05
9.627
10.88%
6.90%
50
6.56
Buyback yield%
26.08
25.83
27.91
28.97
31.88
30.69
31.63
28.95
30.37
29.72
27.27
30.37
29.35
68
1.187
D/E ratiox
1.063
1.107
1.087
1.063
1.071
1.123
0.976
0.906
0.858
0.876
0.978
0.906
1.063
35
3.609
Enterprise value₩B
5.779
6.164
6.497
7.256
7.609
7.842
7.941
9.198
10.23
11.02
4.053
7.68%
6.91%
53
4.620
LT debt₩B
5.194
5.409
5.717
5.410
4.989
5.264
5.354
4.972
5.134
4.979
2.586
(0.04%)
0.05%
83
Revenue
₩4.992B
6.81%
1.00×
Cost of revenue
₩2.725B
6.31%
0.95×
Operating expenses
₩1.182B
7.37%
1.05×
Goodwill & intangibles
22.19%
Cash and investments
18.21%