9.163
Revenue₩B
8.656
9.088
9.828
10.26
10.92
11.88
12.47
13.02
14.11
15.08
9.730
6.66%
6.57%
32
17.37
Revenue growth%
2.64
0.51
3.20
6.15
7.40
5.93
4.76
3.50
3.02
4.12
14.45
4.12
3.81
64
17.82
Gross margin%
26.86
28.59
30.68
30.86
31.06
32.78
30.07
28.71
29.41
28.49
17.60
29.41
29.74
32
8.06
Operating margin%
28.14
27.60
26.29
23.33
21.14
19.94
22.76
25.23
22.26
19.43
13.61
22.26
23.05
61
20.04
Net margin%
27.72
26.05
26.99
27.44
27.31
25.73
24.60
27.39
27.22
27.30
20.44
27.22
27.26
45
10.13
P/E ratio (avg)x
27.08
25.66
27.84
32.12
30.00
29.72
32.20
31.33
30.80
29.34
10.13
30.80
29.86
71
26.00
EV/EBITx
22.79
26.43
28.32
26.94
31.52
31.50
34.36
35.36
33.03
32.37
31.97
33.03
31.51
80
8.68
FCF yield (avg)%
7.85
8.82
11.11
12.79
12.34
12.62
10.72
12.65
15.12
16.39
12.81
12.65
12.48
26
21.48
FCF margin%
8.71
7.29
7.04
8.23
5.33
4.18
5.39
6.83
9.39
10.13
19.15
6.83
7.16
13
1.517
FCF / Net incomex
1.522
1.400
1.345
1.302
1.410
1.469
1.610
1.823
1.944
2.186
1.337
1.823
1.496
21
28.74
ROIC%
20.31
19.84
19.75
18.89
16.90
16.41
16.55
16.53
18.67
20.91
28.13
16.55
18.78
78
9.16
Return on equity%
18.75
15.99
18.25
20.06
21.02
21.99
24.66
25.66
24.25
27.01
4.50
24.66
21.50
76
15.80
Return on assets%
13.29
11.06
12.97
14.33
12.06
10.39
13.34
11.35
10.64
10.56
6.03
10.64
11.70
84
114.76
EPS₩
324.43
364.77
393.81
383.91
428.92
395.70
372.25
413.32
377.42
375.71
120.54
(2.61%)
0.63%
—
8.84
EPS growth%
25.26
23.34
21.46
23.40
22.40
22.04
23.32
23.25
26.08
26.81
24.77
23.32
23.33
11
54.82
Bookvalue per sh₩
138.41
126.12
121.36
111.54
105.25
114.54
103.52
106.98
109.00
116.57
159.38
2.06%
(2.84%)
—
264.09
FCF per share₩
144.19
167.02
175.60
195.69
220.36
229.21
264.78
278.71
339.13
359.25
75.10
10.27%
9.97%
—
234.16
Dividend per sh₩
82.97
87.63
90.72
94.08
104.73
113.19
118.87
110.70
100.24
111.57
144.38
1.27%
3.75%
—
28.11
Div yield (avg)%
24.59
23.09
21.53
21.49
19.16
22.11
24.82
26.49
25.36
27.23
3.27
25.36
23.84
8
2.91
Payout ratio%
24.92
25.19
26.49
28.71
30.05
31.14
34.08
31.33
29.86
28.91
5.54
31.14
29.38
59
15.73
Shares (diluted)M
17.10
15.81
16.03
16.11
16.72
17.10
19.22
18.33
17.49
18.63
15.75
2.19%
1.00%
39
2.36
Buyback yield%
13.72
15.09
14.00
11.66
14.40
14.83
13.79
11.84
11.63
13.59
9.84
13.59
13.75
87
0.224
D/E ratiox
0.599
0.533
0.543
0.493
0.535
0.541
0.573
0.552
0.556
0.541
0.984
0.552
0.542
79
9.404
Enterprise value₩B
13.23
12.71
12.04
12.00
10.28
9.411
9.072
7.929
6.842
6.052
5.450
(10.06%)
(7.50%)
28
10.80
LT debt₩B
5.338
6.032
6.560
6.968
6.711
7.783
7.965
9.086
10.06
11.38
5.665
11.15%
9.38%
37
Revenue
₩15.08B
6.57%
1.00×
Cost of revenue
₩8.971B
6.97%
1.04×
Operating expenses
₩2.918B
6.01%
0.95×
Cash and investments
16.07%