10.85
Revenue₩B
13.40
13.92
14.53
15.19
16.14
17.20
18.00
18.51
19.46
20.36
11.70
4.76%
4.71%
49
24.20
Revenue growth%
14.16
12.50
10.48
7.94
7.71
6.29
8.79
9.21
10.67
9.50
13.37
9.21
9.36
65
17.49
Gross margin%
34.86
33.53
35.46
34.13
34.57
34.37
36.04
34.83
32.63
33.79
22.22
34.37
34.47
6
9.04
Operating margin%
24.77
27.68
27.80
25.72
23.52
23.24
20.78
20.08
18.13
15.31
22.15
20.08
23.38
17
3.64
Net margin%
10.27
10.54
12.11
13.45
13.89
12.29
14.68
13.14
12.49
15.45
8.04
13.14
12.82
49
24.58
P/E ratio (avg)x
17.72
17.59
18.12
17.12
16.47
17.07
18.52
21.45
21.30
24.16
8.212
21.30
17.92
18
18.49
EV/EBITx
11.44
12.40
12.67
14.30
15.77
17.61
19.66
23.15
22.90
23.16
34.39
22.90
16.69
85
25.39
FCF yield (avg)%
27.77
26.17
28.47
29.42
31.31
29.45
31.71
28.77
25.79
26.03
17.00
28.77
28.62
43
4.12
FCF margin%
16.59
18.24
20.50
23.04
20.41
18.53
16.23
14.20
13.85
12.44
19.51
14.20
17.42
36
0.950
FCF / Net incomex
1.778
1.999
1.981
2.246
2.493
2.539
2.458
2.840
3.351
3.724
0.465
2.840
2.475
43
7.06
ROIC%
7.77
9.80
10.06
7.75
5.36
4.03
4.46
5.58
6.03
8.04
17.30
5.58
6.89
79
12.59
Return on equity%
3.73
1.49
0.40
3.15
6.15
7.35
4.61
4.88
6.47
5.41
12.79
5.41
4.74
45
20.42
Return on assets%
13.18
13.71
12.03
14.91
16.48
14.38
14.83
12.17
11.18
12.97
13.85
12.97
13.45
58
179.73
EPS₩
122.18
134.62
149.32
147.43
171.17
184.70
199.69
204.25
248.27
249.59
188.20
7.84%
7.64%
—
26.78
EPS growth%
19.98
20.31
19.79
17.50
20.20
20.94
18.04
20.57
20.62
22.35
6.21
20.62
20.26
25
130.53
Bookvalue per sh₩
424.63
411.94
459.51
491.13
447.76
437.06
494.81
555.91
540.68
545.54
358.25
4.03%
3.73%
—
66.89
FCF per share₩
173.31
174.76
178.35
171.13
200.77
221.02
208.26
217.95
247.75
232.18
371.36
2.95%
3.10%
—
189.20
Dividend per sh₩
396.78
435.04
441.86
511.06
592.24
648.87
733.40
884.27
996.62
1,156
76.66
14.31%
11.14%
—
28.23
Div yield (avg)%
8.62
9.87
11.36
8.71
9.46
12.41
9.67
9.91
9.18
6.27
11.95
9.67
9.56
92
12.42
Payout ratio%
25.75
24.04
21.77
24.43
25.85
27.97
25.61
24.29
22.62
25.08
4.26
25.08
24.76
41
34.42
Shares (diluted)M
43.29
42.12
43.25
46.88
55.27
55.96
56.63
60.39
63.57
72.19
34.43
5.48%
5.65%
17
27.32
Buyback yield%
18.72
20.65
22.90
21.63
22.03
19.08
16.99
16.69
17.24
14.69
7.74
16.99
18.90
93
1.561
D/E ratiox
0.407
0.418
0.430
0.383
0.344
0.328
0.313
0.296
0.307
0.304
0.650
0.307
0.336
78
8.058
Enterprise value₩B
13.98
12.95
12.25
12.75
12.26
13.49
13.91
13.73
13.14
12.59
2.819
0.53%
(2.03%)
14
12.17
LT debt₩B
2.620
2.455
2.610
2.795
2.716
2.580
2.692
2.598
2.604
2.727
8.251
0.09%
0.10%
62
Revenue
₩20.36B
4.71%
1.00×
Cost of revenue
₩13.10B
4.57%
0.99×
Operating expenses
₩3.143B
4.92%
1.02×
Cash and investments
15.48%