29.22
Revenue₩B
66.57
68.86
69.38
70.98
72.76
75.85
75.66
77.54
80.53
82.49
30.94
2.54%
2.47%
33
26.66
Revenue growth%
13.35
15.24
15.30
16.13
17.51
19.10
17.02
15.70
14.30
14.29
3.98
15.70
15.50
46
3.86
Gross margin%
18.01
18.05
16.24
18.13
18.52
19.40
17.24
19.84
20.25
23.21
3.17
19.84
18.32
53
16.49
Operating margin%
0.61
0.76
0.40
2.59
0.40
0.40
0.40
0.40
2.59
3.20
25.32
0.40
0.51
29
7.75
Net margin%
18.95
19.76
17.49
15.17
17.40
20.04
18.68
15.99
18.82
17.30
24.34
18.68
18.08
59
32.33
P/E ratio (avg)x
30.19
33.83
34.42
35.70
37.29
34.98
38.39
34.99
34.21
34.74
32.71
34.98
34.86
88
8.555
EV/EBITx
11.21
11.37
12.21
11.78
12.40
13.20
12.64
13.61
12.76
11.84
23.52
12.76
12.30
15
27.02
FCF yield (avg)%
25.01
23.57
25.51
23.47
22.43
19.74
20.08
20.53
22.71
23.53
11.84
20.53
23.09
87
21.80
FCF margin%
21.68
23.20
21.99
23.17
22.77
22.56
24.74
27.27
30.00
28.49
21.86
27.27
23.18
9
1.608
FCF / Net incomex
0.897
0.967
0.956
0.990
1.087
1.169
1.091
1.186
1.090
1.047
1.009
1.091
1.067
22
18.38
ROIC%
24.71
21.96
24.87
25.12
26.38
24.59
24.24
26.82
28.57
30.88
27.49
26.82
24.99
16
17.41
Return on equity%
0.40
0.67
0.98
0.89
3.50
3.52
6.33
9.28
10.70
11.79
8.99
9.28
3.51
67
24.36
Return on assets%
19.53
21.29
18.39
19.35
16.97
16.66
15.78
17.15
15.60
15.20
22.64
15.78
17.06
64
468.84
EPS₩
1,040
972.64
1,058
999.80
994.52
1,040
1,080
1,185
1,071
1,042
495.11
0.94%
0.42%
—
25.21
EPS growth%
1.00
0.40
0.40
0.40
1.89
3.91
6.81
4.41
5.94
8.94
5.53
5.94
2.90
6
1,140
Bookvalue per sh₩
583.74
596.63
687.58
732.89
801.11
745.03
832.59
933.28
1,064
1,179
1,738
8.03%
8.08%
—
1,917
FCF per share₩
751.27
774.58
719.59
686.42
717.62
690.06
725.44
783.15
782.09
747.13
1,838
0.81%
(0.74%)
—
2,028
Dividend per sh₩
596.27
642.28
666.91
630.95
614.12
586.23
532.73
510.37
496.05
480.01
668.14
(4.81%)
(2.46%)
—
29.05
Div yield (avg)%
15.45
15.22
17.68
16.84
18.03
18.98
17.54
16.65
14.84
13.46
10.53
16.65
16.74
92
6.13
Payout ratio%
28.93
26.68
23.95
21.48
19.00
19.58
22.28
24.87
26.04
27.56
28.31
24.87
24.41
63
22.66
Shares (diluted)M
29.18
32.09
32.55
33.35
37.34
38.10
39.94
40.88
40.92
44.34
23.10
3.49%
5.14%
47
25.79
Buyback yield%
30.75
31.56
29.62
31.30
34.09
36.60
36.46
34.65
33.81
31.08
23.26
34.65
32.68
90
1.591
D/E ratiox
0.198
0.217
0.214
0.203
0.220
0.226
0.224
0.224
0.239
0.248
0.614
0.226
0.222
10
22.41
Enterprise value₩B
59.40
55.34
48.93
49.46
44.21
45.44
50.43
44.47
43.82
48.83
28.23
2.01%
(2.35%)
54
82.17
LT debt₩B
47.90
46.34
49.53
54.20
60.90
63.58
59.24
59.95
60.02
61.88
65.08
0.32%
3.18%
63
Revenue
₩82.49B
2.47%
1.00×
Cost of revenue
₩41.86B
2.37%
0.99×
Operating expenses
₩17.63B
2.39%
0.99×
Goodwill & intangibles
20.01%
Cash and investments
16.66%