5.752
Revenue₩B
5.195
5.447
5.638
5.802
5.964
6.170
6.399
6.713
6.838
7.158
6.188
3.72%
3.73%
21
29.62
Revenue growth%
23.64
25.88
23.06
25.58
27.17
26.61
23.63
26.52
27.22
29.89
3.07
26.61
26.20
86
18.28
Gross margin%
23.81
24.89
25.67
23.16
20.39
19.51
19.16
17.62
15.84
14.02
11.06
17.62
19.95
73
19.20
Operating margin%
21.56
18.58
18.34
20.06
17.89
15.29
13.65
14.56
16.27
14.70
11.21
14.70
17.08
79
12.32
Net margin%
8.56
11.05
12.53
15.42
15.55
13.30
11.80
13.40
14.01
14.32
23.70
13.40
13.35
27
17.37
P/E ratio (avg)x
21.75
23.27
26.71
28.37
27.44
27.35
30.48
33.98
35.61
37.34
25.53
33.98
27.91
89
10.17
EV/EBITx
14.88
14.06
14.79
15.28
15.27
15.01
16.19
15.58
14.06
15.54
20.67
15.54
15.14
92
18.99
FCF yield (avg)%
21.07
20.13
20.19
21.07
23.57
20.78
21.52
22.41
22.09
21.74
25.04
21.74
21.29
30
21.74
FCF margin%
13.16
15.94
15.86
16.27
14.30
15.05
12.67
13.88
13.52
11.31
28.72
13.52
14.09
83
1.533
FCF / Net incomex
0.500
0.586
0.560
0.578
0.656
0.781
0.912
0.989
0.947
1.095
0.296
0.947
0.719
42
12.45
ROIC%
2.22
2.32
3.52
3.17
5.96
4.37
6.90
4.02
6.29
5.46
2.81
5.46
4.20
19
24.18
Return on equity%
0.40
0.40
0.40
2.17
2.81
0.97
0.40
0.40
1.11
1.33
11.31
0.97
0.68
93
14.87
Return on assets%
5.31
6.93
9.88
11.15
10.93
9.13
9.59
11.43
14.07
13.63
19.30
11.43
10.40
60
453.07
EPS₩
96.70
91.04
91.75
102.82
118.67
137.37
153.91
170.12
161.76
151.88
505.34
5.06%
5.71%
—
8.65
EPS growth%
32.84
30.32
31.63
32.30
33.50
35.68
38.55
37.68
35.37
38.30
16.36
37.68
34.43
30
489.72
Bookvalue per sh₩
460.67
487.89
472.33
452.99
437.55
440.62
451.90
427.20
406.03
423.57
142.66
(0.65%)
(0.62%)
—
479.64
FCF per share₩
325.81
371.22
403.51
458.27
502.38
589.89
615.25
701.02
702.47
738.45
364.37
8.01%
8.78%
—
288.79
Dividend per sh₩
371.14
389.38
420.26
474.17
493.45
491.29
521.46
549.83
502.96
515.16
366.63
0.86%
3.48%
—
25.29
Div yield (avg)%
2.78
4.14
5.48
4.18
5.81
3.11
5.57
7.43
8.69
10.43
2.66
7.43
5.52
64
5.61
Payout ratio%
0.40
3.29
1.16
2.39
2.26
4.56
4.21
3.75
6.34
4.57
18.67
4.56
3.52
62
10.67
Shares (diluted)M
15.57
17.19
19.15
19.88
19.25
19.18
22.49
21.90
23.96
23.64
10.12
4.19%
5.48%
7
19.69
Buyback yield%
23.12
24.20
24.83
22.58
25.00
23.57
26.29
23.40
20.65
19.53
23.97
23.40
23.49
47
1.094
D/E ratiox
1.579
1.673
1.731
1.894
1.780
2.000
1.939
2.170
2.078
1.981
0.232
2.000
1.916
38
3.783
Enterprise value₩B
4.096
3.597
3.816
3.258
3.446
3.177
3.221
3.099
2.970
3.199
3.588
(1.48%)
(3.90%)
76
4.891
LT debt₩B
3.634
3.912
3.529
3.190
3.000
2.932
3.131
3.455
3.250
3.410
1.935
2.60%
0.38%
77
Revenue
₩7.158B
3.73%
1.00×
Cost of revenue
₩4.748B
3.65%
0.99×
Operating expenses
₩1.730B
3.68%
1.00×
Cash and investments
14.04%