27.37
Revenue₩B
67.86
69.75
71.81
74.30
73.17
75.29
76.88
77.28
78.72
78.82
28.83
1.50%
1.36%
8
14.61
Revenue growth%
5.03
7.30
6.54
5.20
2.50
0.40
0.40
0.40
2.46
4.28
5.97
0.40
3.39
8
15.13
Gross margin%
2.45
4.93
4.95
5.20
2.90
3.00
2.05
3.99
5.89
4.97
5.50
3.99
4.46
22
26.74
Operating margin%
9.59
12.43
10.79
12.94
15.10
12.51
14.18
12.69
12.18
9.30
23.05
12.51
12.47
51
14.90
Net margin%
36.80
35.83
37.99
38.55
36.20
35.15
36.78
35.16
35.10
33.42
2.16
35.15
36.02
66
17.31
P/E ratio (avg)x
40.71
44.51
45.74
46.36
52.43
57.75
67.10
71.52
84.72
100.5
37.07
71.52
55.09
75
13.91
EV/EBITx
30.98
31.24
29.79
29.88
31.30
27.56
29.54
29.81
31.26
30.83
17.77
29.81
30.36
83
16.36
FCF yield (avg)%
1.37
2.74
3.42
0.80
3.55
3.11
2.16
1.15
1.56
2.56
3.36
2.16
2.36
38
13.40
FCF margin%
2.08
0.79
2.30
2.86
4.64
3.35
3.62
5.23
5.97
4.37
18.31
4.37
3.48
24
0.742
FCF / Net incomex
1.540
1.355
1.205
1.101
0.985
1.033
0.953
0.923
0.902
0.930
0.799
0.930
1.009
37
14.52
ROIC%
3.03
1.09
0.40
3.17
3.44
5.09
3.71
1.50
2.16
4.35
2.10
3.71
3.10
52
14.49
Return on equity%
32.08
31.49
31.34
29.30
30.47
28.53
27.00
26.36
25.34
22.36
13.78
26.36
28.92
86
5.80
Return on assets%
28.12
29.54
29.50
27.31
24.61
22.29
20.45
21.39
24.28
26.87
7.90
22.29
25.74
53
854.24
EPS₩
1,128
1,365
1,547
1,805
2,031
2,360
2,420
2,910
3,435
3,392
898.51
10.81%
12.76%
—
25.20
EPS growth%
3.81
4.67
3.38
2.28
1.05
1.61
1.25
2.80
3.24
4.43
7.22
2.80
3.02
20
999.50
Bookvalue per sh₩
653.01
591.17
556.73
548.95
504.17
533.46
509.82
469.73
464.19
449.64
333.38
(2.26%)
(3.46%)
—
432.12
FCF per share₩
694.75
793.40
856.45
974.03
1,047
1,100
1,062
1,128
1,285
1,194
465.44
2.67%
5.47%
—
1,196
Dividend per sh₩
972.79
994.20
971.87
1,005
911.85
864.59
807.43
823.34
784.60
755.95
1,298
(3.68%)
(1.76%)
—
12.39
Div yield (avg)%
15.74
17.50
18.34
19.76
20.06
19.51
18.79
16.82
19.28
21.89
18.38
19.28
19.04
94
8.07
Payout ratio%
9.84
9.08
9.14
7.68
5.77
8.01
10.37
10.86
8.00
8.83
7.33
8.83
8.96
91
35.76
Shares (diluted)M
51.78
51.82
48.58
45.49
42.70
49.44
55.48
52.75
51.79
50.82
35.30
3.54%
1.23%
83
3.68
Buyback yield%
1.43
0.40
1.68
0.40
0.91
1.94
3.81
5.66
6.33
7.98
10.23
5.66
1.81
51
1.621
D/E ratiox
0.385
0.365
0.401
0.463
0.445
0.466
0.440
0.502
0.532
0.574
0.514
0.502
0.454
36
70.24
Enterprise value₩B
34.61
34.20
38.25
39.45
36.93
37.52
40.92
43.71
40.00
41.75
64.19
2.49%
0.70%
7
49.74
LT debt₩B
41.25
38.01
43.50
48.05
55.06
50.07
52.45
57.95
65.48
66.39
54.20
3.81%
6.07%
10
Revenue
₩78.82B
1.36%
1.00×
Cost of revenue
₩55.18B
1.36%
1.00×
Operating expenses
₩10.25B
1.94%
1.06×
Cash and investments
17.52%
Goodwill & intangibles
16.45%