4.029
Revenue₩B
29.89
30.15
30.55
30.85
31.68
33.31
34.92
36.36
36.98
38.64
4.346
4.05%
2.96%
53
20.10
Revenue growth%
21.36
20.73
17.90
20.59
21.23
22.24
21.60
22.46
24.82
25.82
7.62
22.46
21.48
91
23.93
Gross margin%
22.22
22.64
22.35
22.82
22.73
22.06
21.97
19.79
18.49
20.60
14.01
20.60
22.14
11
4.60
Operating margin%
13.69
11.45
12.97
13.05
10.30
12.71
15.53
16.53
19.12
18.65
14.58
16.53
13.37
75
2.37
Net margin%
25.10
24.69
23.41
24.38
24.48
25.32
26.63
27.21
25.86
26.93
3.46
26.63
25.21
8
11.59
P/E ratio (avg)x
7.041
6.563
6.050
5.902
5.488
5.005
5.221
4.729
4.942
5.434
20.47
5.005
5.461
7
13.44
EV/EBITx
26.11
28.76
29.92
34.74
39.28
37.84
38.58
36.95
35.16
35.52
19.60
36.95
35.34
23
9.73
FCF yield (avg)%
22.86
20.45
18.78
19.77
19.98
17.41
20.07
17.68
15.53
17.39
5.47
17.41
19.27
46
18.97
FCF margin%
12.36
12.77
13.33
15.11
13.30
15.58
13.19
15.51
17.04
15.26
17.06
15.51
14.22
93
1.738
FCF / Net incomex
1.343
1.439
1.350
1.441
1.446
1.542
1.611
1.655
1.413
1.463
0.968
1.542
1.444
13
16.21
ROIC%
19.15
21.38
23.23
24.70
27.27
27.09
29.34
31.71
29.17
26.46
20.22
29.17
26.77
76
26.42
Return on equity%
17.75
19.58
18.75
21.18
19.61
16.64
16.70
14.20
13.71
10.75
25.54
14.20
17.22
93
12.66
Return on assets%
24.78
23.23
23.22
25.19
27.97
26.43
24.94
24.51
21.61
20.71
20.53
24.51
24.64
33
167.54
EPS₩
90.73
105.39
104.16
118.45
119.79
136.99
130.56
125.56
120.93
115.20
187.27
(0.78%)
2.92%
—
20.65
EPS growth%
24.24
25.33
24.52
26.76
29.37
27.80
28.16
30.88
29.92
31.87
8.00
29.92
27.98
50
156.48
Bookvalue per sh₩
106.79
102.50
99.06
103.67
99.62
108.20
119.37
122.98
125.78
116.34
140.99
3.15%
1.99%
—
99.16
FCF per share₩
471.53
511.24
525.74
618.48
734.82
823.34
881.53
1,012
1,065
1,114
251.80
8.68%
9.12%
—
320.82
Dividend per sh₩
137.19
134.14
148.08
147.54
166.93
171.82
158.00
162.42
167.92
159.41
81.51
(0.92%)
1.15%
—
19.95
Div yield (avg)%
13.00
11.61
11.61
12.82
14.68
14.36
11.47
13.67
12.27
9.91
12.55
12.27
12.55
77
12.26
Payout ratio%
29.89
32.54
30.40
31.82
34.54
36.84
35.86
37.02
34.52
32.19
19.63
35.86
33.53
94
36.93
Shares (diluted)M
36.78
36.91
34.06
29.24
28.69
30.61
31.90
33.36
33.27
30.41
37.63
1.17%
(1.95%)
62
21.61
Buyback yield%
8.78
7.26
9.66
7.35
7.72
8.84
11.25
10.84
10.17
7.33
7.80
10.17
8.81
25
0.279
D/E ratiox
1.262
1.344
1.521
1.436
1.576
1.692
1.561
1.553
1.530
1.665
0.587
1.561
1.541
86
23.32
Enterprise value₩B
14.99
17.22
19.87
22.78
22.98
26.47
25.64
24.64
27.34
30.96
16.09
6.14%
8.10%
80
5.431
LT debt₩B
40.14
45.46
52.03
60.15
66.89
69.31
82.11
92.67
97.43
105.4
4.896
9.51%
10.90%
92
Revenue
₩38.64B
2.96%
1.00×
Cost of revenue
₩20.16B
3.03%
1.01×
Operating expenses
₩9.693B
3.10%
1.01×
Cash and investments
16.29%