27.75
Revenue₩B
17.49
19.02
20.63
22.15
23.64
25.58
27.50
29.84
32.96
35.03
30.41
8.18%
8.26%
87
20.26
Revenue growth%
21.68
20.40
18.24
18.77
19.35
20.93
21.41
19.71
17.47
14.66
26.45
19.71
19.53
88
29.83
Gross margin%
19.82
21.87
21.38
22.39
21.41
18.63
18.62
17.91
20.84
22.15
26.99
18.63
21.11
17
2.74
Operating margin%
27.28
26.90
25.32
27.47
26.53
28.84
29.22
31.66
31.58
29.59
20.18
29.59
28.15
10
3.51
Net margin%
23.26
25.23
28.11
26.75
25.14
26.58
28.05
29.17
26.41
28.92
9.21
28.05
26.66
22
11.43
P/E ratio (avg)x
28.97
30.78
32.16
30.82
33.16
35.70
39.61
43.37
39.79
36.80
12.71
39.61
34.43
13
31.11
EV/EBITx
28.68
24.93
25.15
25.09
23.38
23.46
23.12
19.89
20.85
18.54
25.20
20.85
23.42
12
5.24
FCF yield (avg)%
8.36
7.27
8.72
9.17
7.06
8.15
7.42
10.35
11.78
9.73
7.55
9.73
8.54
32
21.30
FCF margin%
19.11
21.97
20.30
19.10
16.64
14.00
12.53
12.64
10.80
9.64
4.35
12.53
15.32
55
1.752
FCF / Net incomex
1.355
1.481
1.574
1.656
1.586
1.712
1.859
1.724
1.956
1.993
1.186
1.859
1.684
46
4.20
ROIC%
2.41
2.66
5.23
4.76
2.56
1.77
0.74
0.40
0.40
1.03
3.27
0.74
2.09
16
21.19
Return on equity%
7.39
9.84
7.11
7.47
5.23
5.24
4.72
2.96
2.68
4.57
20.63
4.57
5.24
51
27.13
Return on assets%
6.23
5.35
6.27
5.86
4.29
1.82
0.76
1.66
0.81
0.40
7.09
0.81
3.05
32
737.48
EPS₩
603.66
566.59
620.90
687.25
698.20
709.09
725.61
700.56
711.64
704.28
792.41
0.17%
2.25%
—
11.88
EPS growth%
13.94
12.83
9.97
11.33
9.63
11.71
10.78
10.27
9.80
10.44
13.39
10.44
10.61
68
690.08
Bookvalue per sh₩
627.05
698.14
765.56
869.56
908.74
897.60
1,040
1,052
1,088
1,062
615.70
3.17%
5.56%
—
625.48
FCF per share₩
347.69
309.92
301.32
317.01
299.70
294.32
263.17
252.76
265.85
230.89
360.67
(5.08%)
(3.50%)
—
209.91
Dividend per sh₩
178.86
191.09
173.89
182.52
178.88
162.38
166.22
170.38
159.70
145.61
469.39
(4.03%)
(3.05%)
—
22.44
Div yield (avg)%
23.07
24.95
25.18
23.81
25.36
25.52
24.51
23.30
22.43
20.50
7.02
23.30
24.16
57
9.45
Payout ratio%
23.71
23.33
25.13
26.15
26.74
27.34
29.16
29.72
31.37
28.60
19.33
29.16
27.04
83
21.73
Shares (diluted)M
31.30
34.68
38.28
43.28
44.62
50.16
53.24
63.14
67.72
65.82
21.62
8.08%
8.47%
69
16.61
Buyback yield%
3.88
5.09
5.99
6.18
5.88
4.04
2.53
4.30
7.17
5.15
18.47
4.30
5.12
41
1.297
D/E ratiox
0.676
0.616
0.549
0.471
0.514
0.556
0.552
0.529
0.522
0.560
1.679
0.552
0.550
16
15.82
Enterprise value₩B
6.356
5.966
6.773
6.241
5.724
5.560
5.605
5.878
5.539
5.219
34.19
(1.83%)
(2.09%)
27
4.870
LT debt₩B
24.18
24.29
25.97
30.01
31.93
35.61
34.42
39.70
37.63
42.42
17.93
5.85%
6.56%
79
Revenue
₩35.03B
8.26%
1.00×
Cost of revenue
₩15.15B
8.05%
0.98×
Operating expenses
₩8.149B
8.43%
1.02×
Goodwill & intangibles
19.85%
Cash and investments
18.36%