39.23
Revenue₩B
22.98
24.17
25.85
28.12
29.97
32.11
34.94
37.46
39.47
43.38
41.73
7.67%
7.23%
38
13.46
Revenue growth%
7.68
8.26
8.15
10.91
10.45
8.36
8.05
7.91
5.87
5.29
8.57
7.91
8.10
82
2.12
Gross margin%
19.62
18.77
16.97
19.93
21.84
23.06
20.44
19.91
19.72
19.03
21.81
19.91
19.82
27
24.18
Operating margin%
8.17
8.32
7.87
7.79
5.71
6.84
5.08
7.53
9.85
12.00
22.30
7.53
7.83
61
2.33
Net margin%
17.71
19.10
16.53
15.10
16.49
15.74
15.16
17.76
14.78
16.23
20.72
15.74
16.36
26
16.57
P/E ratio (avg)x
25.82
24.90
25.82
27.08
26.45
28.57
26.83
28.75
30.78
30.25
35.78
28.75
26.96
19
27.90
EV/EBITx
28.84
27.92
29.32
27.45
24.67
22.08
22.30
21.37
21.50
20.85
37.81
21.50
23.49
29
29.04
FCF yield (avg)%
25.48
26.21
28.63
30.76
30.78
27.79
25.78
23.69
20.90
21.41
7.12
23.69
25.99
81
19.40
FCF margin%
32.96
33.33
31.40
31.86
31.99
33.91
33.22
35.64
33.73
33.06
27.74
33.73
33.14
44
1.649
FCF / Net incomex
1.950
2.258
2.397
2.760
2.826
2.986
3.147
3.454
3.559
4.069
1.013
3.454
2.906
21
14.66
ROIC%
1.91
2.90
0.92
0.40
0.40
0.40
2.73
4.80
4.22
4.33
22.77
4.22
2.32
55
8.96
Return on equity%
7.49
9.53
9.24
8.84
8.81
6.12
3.46
2.09
1.43
1.54
3.64
2.09
6.81
88
12.23
Return on assets%
21.93
22.42
20.57
18.68
20.39
19.56
21.45
22.01
23.02
21.86
19.94
21.86
21.65
26
139.15
EPS₩
430.13
433.07
466.68
469.78
459.83
465.76
476.16
531.96
536.55
619.06
145.00
6.13%
5.16%
—
6.36
EPS growth%
20.79
18.14
19.29
21.12
18.15
16.92
16.26
13.94
14.90
13.54
4.30
14.90
17.53
56
322.53
Bookvalue per sh₩
539.84
551.72
533.33
577.76
583.92
566.83
654.68
766.90
781.54
904.45
450.95
9.15%
6.23%
—
348.50
FCF per share₩
228.92
230.86
248.41
246.12
249.42
258.98
276.20
270.36
264.72
295.74
458.06
3.47%
2.44%
—
769.90
Dividend per sh₩
446.93
405.28
395.04
415.52
441.73
478.97
521.36
572.08
558.18
587.34
422.87
5.86%
2.74%
—
23.65
Div yield (avg)%
1.69
3.49
5.69
4.24
1.63
2.95
2.64
1.55
0.67
0.44
28.90
1.55
2.17
16
14.87
Payout ratio%
20.33
18.66
21.17
20.07
22.08
21.87
19.64
21.84
20.13
22.40
15.87
21.84
20.75
83
47.28
Shares (diluted)M
68.25
65.74
72.87
83.32
83.11
87.62
94.99
103.2
113.7
109.6
46.86
5.68%
5.87%
71
26.27
Buyback yield%
23.31
24.36
25.42
26.41
27.78
24.81
25.38
23.27
23.51
23.50
15.00
23.51
24.58
91
1.346
D/E ratiox
0.512
0.453
0.489
0.538
0.535
0.568
0.522
0.513
0.475
0.498
1.588
0.513
0.513
64
6.851
Enterprise value₩B
27.60
29.09
28.98
30.52
33.51
35.44
36.50
37.27
33.94
34.33
36.23
0.48%
2.19%
71
23.56
LT debt₩B
23.49
23.87
26.91
29.97
29.67
34.43
39.57
40.97
41.00
40.17
3.075
6.25%
6.19%
41
Revenue
₩43.38B
7.23%
1.00×
Cost of revenue
₩26.92B
7.27%
1.00×
Operating expenses
₩6.591B
7.13%
0.99×
Cash and investments
15.98%