16.32
Revenue₩B
18.10
19.58
21.59
23.07
25.14
26.72
29.22
31.23
34.19
36.59
17.08
7.79%
8.14%
24
15.83
Revenue growth%
17.56
16.29
17.24
15.48
16.49
15.34
17.49
18.25
20.03
19.00
22.89
18.25
17.36
58
4.03
Gross margin%
25.15
27.21
29.19
31.99
31.68
30.49
33.34
32.21
30.74
27.96
27.86
30.74
30.61
34
13.24
Operating margin%
20.91
19.54
17.23
15.64
15.47
14.80
17.56
19.47
17.16
17.90
6.42
17.56
17.39
75
29.99
Net margin%
7.68
7.90
5.46
4.91
6.79
8.72
9.30
7.45
7.86
8.41
14.78
8.41
7.77
54
13.51
P/E ratio (avg)x
19.43
19.74
19.68
18.73
16.40
15.08
15.25
15.19
15.29
15.01
28.00
15.19
15.84
74
21.03
EV/EBITx
10.18
9.463
10.01
11.34
11.81
12.85
14.20
13.59
13.67
15.24
19.63
13.67
12.33
15
9.71
FCF yield (avg)%
13.06
10.59
9.39
9.75
11.72
10.67
12.10
11.00
9.70
12.09
20.91
11.00
10.83
31
12.32
FCF margin%
26.12
23.97
26.55
26.69
28.74
26.99
28.31
29.70
31.35
31.73
6.48
29.70
27.65
85
0.161
FCF / Net incomex
0.389
0.450
0.512
0.522
0.559
0.578
0.674
0.700
0.762
0.837
1.167
0.700
0.568
71
26.10
ROIC%
21.88
20.39
21.07
18.25
19.54
21.30
20.26
22.35
20.53
17.74
24.28
20.53
20.46
26
4.57
Return on equity%
11.79
11.89
9.89
10.08
12.05
12.62
11.07
8.89
10.99
10.47
17.00
10.99
11.03
94
15.48
Return on assets%
24.48
25.46
26.99
25.95
23.72
25.29
27.14
27.76
30.05
27.65
3.38
27.65
26.47
48
409.31
EPS₩
561.29
560.52
641.16
721.32
735.51
835.47
880.35
965.19
986.50
1,086
429.68
8.10%
7.03%
—
20.10
EPS growth%
20.17
19.72
20.25
21.42
21.49
20.58
20.40
19.39
16.64
17.58
6.32
19.39
20.21
65
407.49
Bookvalue per sh₩
969.22
905.13
829.77
763.34
706.41
722.86
650.87
724.99
706.45
666.13
197.58
(1.17%)
(3.62%)
—
1,014
FCF per share₩
695.25
638.33
633.81
665.59
596.52
614.07
548.67
561.32
534.75
496.34
1,284
(3.61%)
(4.88%)
—
1,080
Dividend per sh₩
740.65
834.96
756.71
758.60
739.86
781.20
737.40
778.75
701.99
786.34
1,031
1.23%
1.86%
—
19.35
Div yield (avg)%
16.99
18.01
18.10
17.19
15.14
17.35
14.53
15.91
15.39
14.61
13.13
15.39
16.45
47
8.20
Payout ratio%
24.66
25.04
24.52
23.41
24.01
22.91
20.07
22.46
24.62
23.49
12.78
22.91
23.75
50
11.75
Shares (diluted)M
11.61
11.66
11.35
12.19
12.10
11.54
10.97
11.53
11.94
10.34
11.39
(3.09%)
(0.21%)
86
21.51
Buyback yield%
22.66
24.66
27.12
25.59
27.43
30.29
32.98
30.38
27.84
30.72
9.74
30.38
27.64
79
0.504
D/E ratiox
0.650
0.566
0.519
0.482
0.477
0.485
0.420
0.395
0.373
0.350
0.655
0.395
0.480
74
21.21
Enterprise value₩B
1.500
1.444
1.460
1.495
1.549
1.673
1.738
1.768
1.978
1.768
4.655
2.68%
2.57%
40
12.34
LT debt₩B
32.59
32.23
30.91
31.51
33.43
31.27
35.69
36.59
37.64
36.46
33.06
1.75%
1.63%
17
Revenue
₩36.59B
8.14%
1.00×
Cost of revenue
₩19.56B
8.09%
1.00×
Operating expenses
₩7.998B
8.13%
1.00×
Cash and investments
16.23%