14.63
Revenue₩B
11.64
12.31
12.89
13.47
14.24
15.33
16.49
16.96
17.80
18.74
16.05
5.64%
5.51%
38
12.54
Revenue growth%
4.93
4.49
5.87
3.79
5.86
6.16
8.25
7.19
6.52
5.32
4.16
6.52
5.87
92
24.88
Gross margin%
20.54
23.02
23.46
23.79
25.75
23.69
24.83
23.17
22.80
22.88
7.79
23.17
23.32
29
3.88
Operating margin%
10.92
11.25
12.85
15.39
14.22
16.33
16.20
17.09
17.32
16.28
6.98
16.33
15.79
26
14.91
Net margin%
4.65
5.75
6.26
4.86
7.49
9.78
12.51
11.39
11.09
13.64
17.17
11.39
8.64
43
8.380
P/E ratio (avg)x
14.43
17.18
20.03
20.30
23.35
25.19
28.73
30.60
32.54
38.32
37.39
30.60
24.27
56
25.24
EV/EBITx
17.19
20.28
23.27
25.93
30.79
32.83
37.93
43.43
43.87
46.40
27.97
43.43
31.81
80
13.68
FCF yield (avg)%
28.83
31.76
29.66
30.28
32.21
32.25
30.07
31.09
33.60
34.22
15.26
32.25
31.43
33
13.38
FCF margin%
0.45
0.88
2.49
0.84
0.40
0.58
3.12
5.81
5.47
4.05
5.53
4.05
1.69
44
0.351
FCF / Net incomex
1.443
1.358
1.291
1.447
1.334
1.505
1.505
1.449
1.636
1.613
1.194
1.505
1.448
64
3.87
ROIC%
20.29
18.96
19.24
20.84
23.07
25.63
28.54
28.30
29.96
32.42
29.76
28.54
24.35
27
19.85
Return on equity%
9.55
11.63
14.30
16.92
14.36
12.28
11.77
10.24
12.44
14.86
12.83
12.28
12.36
56
16.53
Return on assets%
26.86
24.92
27.64
24.84
22.63
25.18
25.95
24.85
23.13
22.62
26.76
24.85
24.89
21
88.90
EPS₩
41.38
45.13
45.39
48.50
45.17
46.13
42.21
42.88
47.71
44.75
97.22
(0.19%)
0.83%
—
8.46
EPS growth%
0.40
0.94
0.40
0.40
1.23
0.40
1.34
2.65
1.57
0.40
20.34
1.34
0.67
11
222.16
Bookvalue per sh₩
215.08
215.92
224.20
230.31
245.67
247.19
267.58
266.13
264.27
312.14
122.57
4.91%
3.61%
—
252.72
FCF per share₩
134.79
130.80
137.28
123.52
131.86
134.95
145.67
143.63
142.11
140.65
248.17
1.30%
0.86%
—
257.70
Dividend per sh₩
191.61
179.38
172.77
183.92
159.70
143.94
151.19
160.01
166.44
163.76
237.02
0.50%
(1.85%)
—
29.88
Div yield (avg)%
32.95
30.77
29.07
26.92
27.09
29.72
29.19
28.69
26.10
25.71
23.23
28.69
28.88
39
24.72
Payout ratio%
25.76
27.90
27.04
29.72
27.47
28.96
28.52
31.31
29.89
28.13
12.72
28.96
28.33
46
74.68
Shares (diluted)M
97.95
110.4
106.6
116.8
138.5
150.9
168.6
172.9
199.8
219.6
73.62
9.65%
8.57%
63
24.28
Buyback yield%
2.52
1.88
2.15
4.78
3.49
0.98
2.60
3.31
2.16
3.75
10.09
2.60
2.56
8
0.201
D/E ratiox
0.572
0.565
0.557
0.599
0.623
0.616
0.647
0.701
0.803
0.767
1.161
0.701
0.620
66
7.114
Enterprise value₩B
18.48
20.27
20.89
21.67
21.83
21.74
21.69
24.24
22.72
22.45
5.810
0.56%
2.48%
40
7.188
LT debt₩B
18.50
17.52
16.09
14.14
13.98
13.96
15.37
14.95
14.47
13.37
14.66
(0.88%)
(3.14%)
27
Revenue
₩18.74B
5.51%
1.00×
Cost of revenue
₩10.56B
5.39%
0.99×
Operating expenses
₩4.109B
5.62%
1.01×
Goodwill & intangibles
14.86%
Cash and investments
14.48%