50.26
Revenue₩B
36.92
38.87
41.64
45.44
48.97
52.09
54.65
58.61
63.84
67.44
52.73
6.61%
6.84%
74
20.81
Revenue growth%
6.48
7.56
8.58
11.27
11.17
9.21
11.29
12.47
14.26
13.35
17.85
12.47
11.22
46
7.93
Gross margin%
12.24
15.11
12.69
9.91
10.98
9.65
11.48
14.25
14.88
14.98
10.69
14.25
12.47
95
18.94
Operating margin%
12.84
15.34
13.77
13.22
12.37
12.58
14.43
16.88
17.05
19.27
29.06
16.88
14.10
74
29.23
Net margin%
11.21
8.99
11.06
9.14
7.53
8.92
10.60
10.44
9.52
11.87
29.00
10.44
9.98
61
6.720
P/E ratio (avg)x
35.48
39.41
41.42
42.98
44.01
46.72
48.18
49.07
46.68
50.17
23.68
48.18
45.34
6
13.63
EV/EBITx
20.74
22.91
24.17
24.62
25.62
27.39
28.42
28.88
32.57
29.61
29.49
28.88
26.51
66
5.91
FCF yield (avg)%
32.91
31.14
30.47
32.11
29.71
29.26
31.75
31.28
32.45
31.39
3.13
31.39
31.33
9
10.25
FCF margin%
4.74
2.22
3.00
3.36
2.28
2.01
0.40
0.40
2.96
2.69
16.95
2.01
2.48
44
0.179
FCF / Net incomex
1.209
1.254
1.116
0.964
0.904
0.861
0.811
0.751
0.670
0.599
1.784
0.751
0.882
42
10.42
ROIC%
18.60
16.08
13.61
16.11
17.32
14.65
13.59
11.78
12.78
15.17
26.14
13.59
14.91
76
9.12
Return on equity%
9.61
10.64
11.95
12.32
11.71
12.02
14.37
12.60
14.18
13.27
12.65
13.27
12.17
35
25.43
Return on assets%
15.05
17.33
17.60
16.02
18.78
17.67
16.94
18.66
21.43
24.27
2.99
18.66
17.64
94
424.77
EPS₩
252.36
254.04
269.86
259.37
286.67
303.31
339.97
361.76
385.02
368.93
452.02
5.18%
4.88%
—
21.86
EPS growth%
27.32
24.79
26.49
27.79
26.88
26.96
26.71
23.72
22.00
19.28
22.04
23.72
26.60
15
232.28
Bookvalue per sh₩
453.59
485.37
572.01
618.13
707.96
677.25
708.84
741.71
793.07
763.49
301.69
1.52%
5.20%
—
606.57
FCF per share₩
998.69
1,178
1,413
1,606
1,918
1,885
1,961
2,169
2,604
3,146
152.25
10.40%
13.76%
—
457.86
Dividend per sh₩
896.54
1,004
1,028
1,119
1,115
1,272
1,175
1,225
1,286
1,188
173.35
1.27%
2.99%
—
6.60
Div yield (avg)%
25.94
28.19
30.25
28.61
30.01
32.90
33.35
33.16
30.64
30.23
19.78
32.90
30.24
65
20.68
Payout ratio%
30.50
28.10
27.06
24.61
26.24
26.98
24.62
24.23
25.01
25.47
26.48
25.01
25.86
65
24.59
Shares (diluted)M
26.13
29.65
32.61
35.66
38.21
41.52
43.05
46.94
51.13
47.62
24.74
4.50%
6.24%
70
26.13
Buyback yield%
15.09
16.34
19.19
18.33
20.11
17.87
20.76
19.06
17.61
17.55
16.44
17.87
18.10
33
0.400
D/E ratiox
0.897
0.859
0.836
0.891
0.854
0.923
0.807
0.728
0.744
0.770
1.201
0.770
0.845
20
25.61
Enterprise value₩B
23.53
23.02
23.62
23.51
24.28
28.68
28.99
33.11
33.43
35.28
31.55
7.76%
4.40%
34
5.240
LT debt₩B
35.18
35.84
32.19
33.96
34.07
34.90
34.91
32.46
28.37
24.37
47.64
(6.48%)
(3.25%)
41
Revenue
₩67.44B
6.84%
1.00×
Cost of revenue
₩33.81B
6.95%
1.01×
Operating expenses
₩12.01B
6.70%
0.99×
Cash and investments
15.08%