2.226
Revenue₩B
23.98
25.61
26.80
28.89
30.67
31.91
34.08
36.55
37.95
39.72
2.391
5.31%
5.58%
64
29.13
Revenue growth%
5.13
3.04
0.85
0.40
0.40
2.11
0.40
2.44
2.38
0.40
21.75
2.11
1.48
31
28.70
Gross margin%
0.40
3.25
5.82
5.48
5.36
4.88
2.66
1.64
2.00
2.66
7.68
2.66
2.96
46
29.94
Operating margin%
1.97
3.38
5.08
6.19
8.98
7.76
10.29
11.35
10.31
11.33
3.49
10.31
8.37
7
27.92
Net margin%
24.49
27.46
27.68
27.00
29.83
27.19
28.53
26.16
27.82
25.54
15.11
27.19
27.33
26
16.36
P/E ratio (avg)x
18.67
19.61
17.26
16.14
15.96
16.03
17.86
17.26
15.53
15.07
34.85
16.03
16.70
53
13.28
EV/EBITx
22.22
24.39
24.26
26.29
27.04
24.93
26.20
29.14
30.31
31.16
29.74
29.14
26.24
30
7.08
FCF yield (avg)%
17.77
17.91
17.89
18.94
17.51
15.94
17.71
20.36
18.09
20.23
2.28
18.09
17.90
38
28.28
FCF margin%
18.18
16.76
19.55
16.97
19.49
21.14
18.98
18.70
20.81
23.15
10.67
20.81
19.24
6
1.111
FCF / Net incomex
0.101
0.099
0.097
0.101
0.111
0.099
0.104
0.093
0.084
0.085
1.522
0.093
0.099
48
3.18
ROIC%
9.83
7.65
6.10
8.16
9.50
6.54
3.79
3.16
3.80
1.87
9.58
3.79
6.32
37
2.34
Return on equity%
29.12
27.44
27.45
29.69
29.94
30.35
27.74
26.09
24.33
27.25
24.80
27.25
27.59
65
9.48
Return on assets%
18.41
16.10
13.94
11.85
9.13
8.77
8.35
9.62
11.09
11.89
12.21
9.62
11.47
16
189.93
EPS₩
520.96
492.62
448.98
398.58
446.30
489.10
529.66
571.97
607.85
590.09
205.73
5.74%
0.49%
—
25.50
EPS growth%
2.69
0.88
3.43
1.35
2.75
1.88
1.75
1.74
4.15
1.63
27.97
1.75
1.81
75
180.14
Bookvalue per sh₩
252.53
263.26
270.48
261.19
256.97
281.30
279.85
297.16
309.10
318.00
540.04
4.35%
3.87%
—
299.60
FCF per share₩
652.23
630.27
662.75
688.44
693.16
734.45
763.40
777.77
690.00
758.20
498.37
1.81%
2.25%
—
129.27
Dividend per sh₩
524.53
608.66
700.06
772.52
878.58
949.31
931.64
1,123
1,311
1,388
178.77
9.59%
11.78%
—
26.12
Div yield (avg)%
18.91
21.01
23.84
21.55
21.60
18.73
18.33
20.58
22.63
24.10
17.04
20.58
21.28
71
7.90
Payout ratio%
11.60
14.06
14.11
12.50
13.92
16.78
18.92
19.64
18.78
18.12
10.82
18.78
15.44
39
42.09
Shares (diluted)M
32.75
35.99
37.64
37.86
34.48
37.69
36.18
36.57
33.25
33.90
40.30
(0.34%)
(0.35%)
84
17.78
Buyback yield%
19.11
22.02
21.07
21.90
19.70
17.98
18.25
15.48
16.87
18.54
21.63
17.98
18.83
81
1.421
D/E ratiox
0.367
0.357
0.370
0.417
0.468
0.453
0.422
0.422
0.437
0.424
1.568
0.424
0.422
89
9.936
Enterprise value₩B
39.85
46.08
52.66
50.83
58.33
67.57
63.81
69.12
71.57
74.45
27.36
5.00%
7.99%
57
16.03
LT debt₩B
4.273
4.385
4.164
4.362
4.576
4.631
4.297
4.531
4.885
4.595
31.18
0.08%
1.01%
44
Revenue
₩39.72B
5.58%
1.00×
Cost of revenue
₩27.81B
5.58%
1.00×
Operating expenses
₩5.688B
4.92%
0.94×
Cash and investments
17.85%