1.837
Revenue₩B
7.417
7.412
7.359
7.397
7.554
7.737
7.864
7.890
7.953
8.085
2.047
1.37%
0.80%
78
7.20
Revenue growth%
30.26
32.71
29.75
30.89
33.44
35.73
38.03
35.37
32.99
30.57
20.75
35.37
32.85
83
29.40
Gross margin%
20.07
17.84
15.89
18.75
18.35
19.37
18.28
17.59
20.27
22.16
23.86
19.37
18.55
70
24.67
Operating margin%
4.21
1.95
3.16
5.63
8.59
11.58
10.30
10.25
9.44
9.17
20.16
10.25
8.88
61
15.09
Net margin%
19.24
19.79
20.77
19.29
17.32
18.19
18.84
21.15
22.25
22.38
22.76
21.15
19.54
6
15.05
P/E ratio (avg)x
13.50
12.37
13.76
14.57
15.07
14.78
16.28
15.51
16.49
17.65
12.21
16.28
14.92
12
33.07
EV/EBITx
13.13
13.55
15.75
18.10
21.25
20.64
23.22
25.98
31.17
33.05
19.36
25.98
20.94
87
4.81
FCF yield (avg)%
9.08
8.20
8.25
11.07
12.15
10.59
9.15
11.29
10.94
9.78
11.34
10.59
10.19
34
12.70
FCF margin%
5.65
6.88
9.70
10.49
12.17
11.07
12.02
11.75
12.80
13.21
4.20
12.02
11.41
82
0.127
FCF / Net incomex
0.222
0.220
0.222
0.225
0.213
0.202
0.174
0.152
0.145
0.151
1.692
0.152
0.208
23
25.42
ROIC%
22.34
24.12
23.08
22.67
21.19
18.25
17.98
16.59
15.36
15.93
21.31
16.59
19.72
35
10.14
Return on equity%
3.70
4.51
5.71
4.01
1.05
1.61
0.40
0.40
0.40
1.06
9.66
0.40
1.33
89
17.16
Return on assets%
23.24
21.84
23.52
25.88
23.54
25.86
26.02
24.97
23.86
25.74
18.68
25.74
24.41
37
280.75
EPS₩
41.33
46.98
51.08
52.74
55.50
59.26
53.82
51.04
55.26
55.66
294.35
0.06%
3.67%
—
9.98
EPS growth%
29.34
27.95
26.21
25.20
25.57
26.35
26.68
29.43
28.17
30.69
15.25
28.17
27.32
64
210.39
Bookvalue per sh₩
388.62
432.51
425.23
382.34
372.93
346.13
378.76
342.64
309.35
290.65
63.88
(4.86%)
(1.86%)
—
120.40
FCF per share₩
315.02
290.78
281.46
271.12
296.53
318.61
308.70
289.64
293.43
303.95
241.22
0.50%
0.02%
—
183.21
Dividend per sh₩
91.40
91.89
87.63
94.29
85.85
86.13
89.14
82.67
79.53
80.62
225.40
(1.25%)
(2.67%)
—
2.98
Div yield (avg)%
17.29
15.73
13.67
10.73
12.73
12.87
14.61
17.21
16.88
18.03
24.49
16.88
15.17
56
29.80
Payout ratio%
28.07
27.34
25.85
26.76
28.27
27.77
30.06
33.06
31.58
32.88
5.29
31.58
28.17
54
19.49
Shares (diluted)M
27.04
26.49
29.10
29.63
28.85
30.13
29.65
33.41
31.88
35.88
19.76
4.46%
4.06%
31
27.88
Buyback yield%
20.98
20.39
22.57
22.48
25.26
24.41
26.10
27.30
29.94
30.18
16.51
27.30
24.83
22
0.802
D/E ratiox
0.739
0.656
0.656
0.654
0.638
0.607
0.535
0.568
0.604
0.569
1.096
0.569
0.622
33
2.669
Enterprise value₩B
0.946
1.043
1.178
1.293
1.419
1.280
1.443
1.568
1.697
1.753
5.817
4.32%
6.23%
76
0.850
LT debt₩B
10.55
12.49
15.20
16.50
16.86
18.97
21.45
23.00
24.76
26.86
5.931
9.76%
11.69%
28
Revenue
₩8.085B
0.80%
1.00×
Cost of revenue
₩4.535B
0.97%
1.02×
Operating expenses
₩1.761B
0.74%
0.99×
Cash and investments
16.42%
Goodwill & intangibles
15.18%