11.33
Revenue₩B
10.58
11.13
11.63
12.28
12.87
13.39
14.27
14.90
15.91
17.01
11.61
5.74%
5.46%
7
18.56
Revenue growth%
4.05
6.87
5.07
4.07
2.11
0.50
0.40
3.25
4.82
3.89
12.58
3.25
3.97
25
27.54
Gross margin%
21.99
22.34
19.79
18.62
20.38
17.67
18.99
18.79
19.35
20.00
2.74
18.99
19.57
75
8.58
Operating margin%
26.99
25.04
23.60
23.80
22.90
24.70
27.42
26.68
28.36
30.76
22.35
27.42
25.86
70
12.85
Net margin%
13.86
16.82
14.89
14.51
12.88
15.85
18.18
20.96
23.19
25.07
27.26
20.96
16.34
66
8.592
P/E ratio (avg)x
19.33
19.38
17.87
16.60
17.63
18.17
18.18
17.53
16.93
15.56
13.26
17.53
17.75
67
9.535
EV/EBITx
22.25
24.17
28.33
32.46
31.35
36.23
39.66
43.50
41.70
48.56
30.15
41.70
34.34
34
22.33
FCF yield (avg)%
18.06
18.43
16.37
15.65
16.64
19.55
18.74
18.58
17.72
16.61
18.96
18.58
17.89
12
25.23
FCF margin%
26.68
25.31
26.62
23.86
22.57
22.30
23.27
21.24
21.63
23.53
29.25
22.30
23.40
49
0.182
FCF / Net incomex
0.614
0.660
0.696
0.812
0.880
0.929
0.874
0.846
0.903
0.934
1.034
0.903
0.860
50
9.32
ROIC%
19.96
18.05
19.20
16.38
13.55
14.44
14.53
13.27
15.36
16.47
27.37
14.53
15.87
52
22.12
Return on equity%
23.20
22.43
21.88
23.31
20.73
19.00
21.56
19.74
18.42
18.52
16.53
19.00
21.14
73
22.40
Return on assets%
9.47
10.42
7.42
9.55
10.23
7.54
7.38
6.82
4.96
2.81
27.28
6.82
7.48
30
1,005
EPS₩
582.01
553.35
510.52
559.70
546.69
605.10
653.48
640.06
624.22
681.56
1,120
4.51%
1.79%
—
9.21
EPS growth%
20.19
21.91
24.85
24.49
22.06
20.84
21.23
23.31
21.07
21.75
12.06
21.23
21.83
94
786.55
Bookvalue per sh₩
267.22
240.52
216.10
208.93
191.86
177.76
195.37
183.29
168.93
186.63
303.63
(0.55%)
(3.83%)
—
537.78
FCF per share₩
508.43
549.59
544.74
531.13
615.36
614.44
686.84
718.83
822.51
869.01
640.38
7.15%
5.27%
—
1,088
Dividend per sh₩
225.07
260.11
245.28
260.42
262.25
252.55
259.88
297.15
319.61
360.82
462.78
6.59%
5.96%
—
26.33
Div yield (avg)%
13.06
12.29
13.80
13.18
14.99
12.86
13.83
16.61
15.43
12.46
2.89
13.83
13.49
46
18.85
Payout ratio%
25.98
23.46
24.12
21.20
21.17
19.03
21.71
22.96
22.02
23.03
10.06
22.02
22.49
14
9.570
Shares (diluted)M
8.806
9.206
8.698
7.709
6.982
7.532
6.753
7.013
6.423
5.604
9.507
(4.30%)
(4.72%)
91
11.32
Buyback yield%
4.40
2.67
3.92
4.02
1.57
4.49
2.58
5.13
5.33
3.59
10.88
4.49
3.97
58
0.263
D/E ratiox
1.250
1.287
1.210
1.208
1.319
1.486
1.516
1.560
1.486
1.569
0.390
1.516
1.402
38
17.41
Enterprise value₩B
17.41
18.82
21.78
24.13
26.02
25.61
27.77
32.15
34.97
40.48
2.348
9.24%
9.79%
13
6.603
LT debt₩B
27.86
28.99
30.18
29.00
30.50
29.78
29.63
31.28
29.59
32.86
3.773
1.51%
3.11%
80
Revenue
₩17.01B
5.46%
1.00×
Cost of revenue
₩11.91B
5.46%
1.00×
Operating expenses
₩3.365B
5.59%
1.01×
Cash and investments
19.26%