4.696
Revenue₩B
12.15
12.57
12.99
13.47
14.17
14.72
14.78
15.54
16.02
16.17
5.200
2.68%
3.06%
13
9.53
Revenue growth%
15.93
15.84
15.16
15.90
12.91
14.02
12.20
10.76
12.88
12.31
20.95
12.31
13.47
54
27.66
Gross margin%
22.07
24.83
27.07
28.01
28.41
30.03
29.40
27.82
28.57
25.93
12.65
28.57
27.92
93
5.30
Operating margin%
29.27
27.72
29.36
27.93
26.76
25.45
28.37
25.81
24.92
22.69
11.43
25.45
27.24
57
19.34
Net margin%
34.65
35.64
35.96
37.94
38.61
38.86
37.20
39.13
41.63
42.55
11.97
39.13
38.27
21
16.48
P/E ratio (avg)x
19.34
21.64
21.63
20.71
22.13
22.59
24.02
23.24
23.21
22.45
10.96
23.21
22.29
53
36.11
EV/EBITx
30.18
30.33
29.87
27.59
28.73
30.21
28.25
25.69
27.24
24.84
6.704
27.24
28.49
74
2.15
FCF yield (avg)%
1.45
1.04
2.94
5.26
6.23
6.49
4.66
2.48
4.75
2.87
22.88
4.66
3.80
10
3.76
FCF margin%
14.02
11.83
9.92
9.18
7.21
6.13
3.34
0.80
0.40
0.40
23.80
0.80
6.67
38
0.347
FCF / Net incomex
1.069
1.203
1.296
1.482
1.634
1.579
1.778
2.013
2.239
2.251
0.596
2.013
1.606
71
10.81
ROIC%
18.62
20.57
22.46
20.49
22.59
22.60
23.91
24.21
26.41
27.81
17.79
24.21
22.60
18
9.03
Return on equity%
27.17
27.08
25.67
24.08
23.32
20.51
21.89
19.90
22.45
21.97
18.24
21.89
22.88
50
11.68
Return on assets%
8.30
7.04
9.84
9.76
7.93
9.14
7.73
5.61
7.75
7.70
2.32
7.73
7.84
26
124.85
EPS₩
217.51
199.21
228.84
255.72
287.83
290.97
333.64
345.00
335.19
306.75
129.81
1.28%
3.60%
—
7.05
EPS growth%
28.82
29.78
27.59
26.58
27.93
26.64
23.81
23.77
26.22
24.03
20.75
24.03
26.61
7
173.23
Bookvalue per sh₩
68.34
69.27
66.44
64.94
71.23
84.10
97.20
105.84
108.45
105.48
185.33
8.17%
4.21%
—
63.30
FCF per share₩
239.22
265.92
282.24
259.59
287.30
325.08
351.20
334.59
365.71
343.87
95.82
3.66%
5.06%
—
154.79
Dividend per sh₩
104.30
120.72
137.33
148.00
157.28
167.90
167.91
183.48
199.39
215.14
63.26
6.47%
7.39%
—
4.17
Div yield (avg)%
9.14
6.99
6.80
4.97
7.24
5.36
4.58
4.15
6.53
9.20
5.21
5.36
6.66
18
15.62
Payout ratio%
25.96
23.78
22.95
21.07
18.78
16.82
14.95
13.57
13.46
15.12
23.84
14.95
17.80
46
39.85
Shares (diluted)M
44.27
44.23
40.81
36.42
40.37
37.22
38.23
43.11
45.55
45.87
40.40
2.59%
(0.69%)
25
16.08
Buyback yield%
5.70
5.17
4.29
1.52
1.03
0.40
0.40
0.40
0.40
1.16
16.78
0.40
1.09
69
1.476
D/E ratiox
2.240
2.198
2.148
2.456
2.575
2.920
2.917
2.999
3.625
3.549
1.437
2.999
2.746
78
1.382
Enterprise value₩B
26.82
29.75
34.91
36.14
40.99
43.86
46.36
54.48
61.50
70.18
7.989
11.35%
11.02%
89
7.220
LT debt₩B
18.37
20.38
20.26
20.50
23.47
22.66
21.11
24.12
23.46
25.73
6.397
1.85%
2.76%
32
Revenue
₩16.17B
3.06%
1.00×
Cost of revenue
₩7.215B
2.61%
0.96×
Operating expenses
₩3.713B
3.84%
1.08×
Goodwill & intangibles
19.01%
Cash and investments
16.79%