7.717
Revenue₩B
11.50
12.73
14.10
15.35
16.95
18.63
20.28
21.67
23.35
25.76
8.040
8.74%
9.33%
21
23.46
Revenue growth%
3.44
5.35
7.70
9.74
8.58
11.05
12.37
13.07
11.88
14.33
27.92
12.37
10.40
94
19.75
Gross margin%
10.49
12.47
13.13
10.27
12.55
12.61
13.53
12.56
9.98
11.08
19.21
12.56
12.51
31
6.76
Operating margin%
4.12
5.50
6.54
5.44
4.43
6.16
8.41
8.16
10.20
9.46
22.90
8.41
6.35
28
4.18
Net margin%
14.08
11.22
8.55
9.52
9.67
10.98
10.77
10.56
7.77
10.67
2.25
10.67
10.62
21
35.80
P/E ratio (avg)x
33.58
35.46
39.25
37.42
36.17
34.33
33.79
37.51
38.86
42.19
35.88
37.51
36.79
78
26.28
EV/EBITx
26.01
24.38
25.62
25.05
25.71
22.83
23.43
20.26
19.23
20.50
27.74
20.50
23.91
43
21.69
FCF yield (avg)%
23.04
22.80
25.46
23.26
21.43
23.94
23.85
24.61
24.59
25.72
28.83
24.59
23.89
11
14.69
FCF margin%
13.74
11.92
11.58
10.86
10.68
13.22
14.87
14.09
13.48
13.58
13.46
13.58
13.35
55
1.241
FCF / Net incomex
0.318
0.340
0.315
0.276
0.298
0.259
0.236
0.211
0.189
0.183
1.673
0.211
0.267
22
8.98
ROIC%
19.69
20.90
19.90
20.14
21.23
23.55
21.71
22.37
22.99
23.54
4.38
22.99
21.47
14
12.56
Return on equity%
3.93
2.28
4.42
3.75
5.59
6.72
8.04
6.58
4.50
1.83
16.99
6.58
4.46
19
25.84
Return on assets%
2.92
5.44
5.41
6.18
6.13
6.08
8.98
6.42
8.92
10.96
17.98
8.92
6.15
92
970.34
EPS₩
981.12
872.10
814.18
793.40
733.08
631.78
627.35
577.69
626.69
550.45
1,010
(5.57%)
(6.07%)
—
19.33
EPS growth%
29.17
30.60
28.26
30.29
28.49
27.54
26.80
28.64
29.75
27.03
20.33
27.54
28.57
51
721.00
Bookvalue per sh₩
619.71
651.01
652.16
639.73
606.13
589.52
592.04
672.31
721.93
838.42
690.95
6.70%
3.41%
—
2,049
FCF per share₩
655.74
584.44
615.76
561.93
505.17
464.69
396.95
383.78
387.65
388.45
1,033
(5.12%)
(6.02%)
—
396.56
Dividend per sh₩
1,056
948.43
1,022
925.41
812.57
741.28
781.87
749.04
681.36
604.44
466.44
(5.75%)
(5.90%)
—
20.05
Div yield (avg)%
16.16
17.23
14.75
13.59
15.60
13.44
15.18
12.67
14.07
12.39
27.26
13.44
14.41
7
29.12
Payout ratio%
3.30
1.45
2.35
2.68
3.40
3.73
3.82
3.90
5.23
5.43
16.48
3.90
3.57
37
4.903
Shares (diluted)M
7.308
8.137
8.396
9.112
9.423
9.958
10.21
10.56
10.82
10.80
4.782
2.77%
5.49%
48
14.12
Buyback yield%
33.00
30.16
28.85
27.70
27.92
29.24
28.07
27.52
26.69
29.08
16.79
28.07
28.46
35
0.905
D/E ratiox
1.704
1.594
1.777
1.678
1.864
2.098
2.275
2.424
2.429
2.424
1.271
2.424
1.981
46
24.49
Enterprise value₩B
7.013
7.551
7.086
6.567
6.095
6.270
5.880
6.484
6.163
6.565
19.56
1.50%
0.05%
15
6.383
LT debt₩B
25.81
29.38
28.68
27.44
27.08
26.33
25.90
25.20
25.83
29.90
28.70
2.00%
1.48%
47
Revenue
₩25.76B
9.33%
1.00×
Cost of revenue
₩15.36B
9.41%
1.01×
Operating expenses
₩3.110B
8.69%
0.94×
Cash and investments
20.81%
Goodwill & intangibles
16.11%