25.22
Revenue₩B
24.68
24.51
24.81
24.45
24.32
24.34
24.82
24.45
25.03
25.52
26.18
0.97%
0.60%
48
24.42
Revenue growth%
30.50
32.83
35.57
36.72
38.81
37.64
36.71
34.87
33.08
33.74
10.23
34.87
35.22
84
3.06
Gross margin%
22.34
21.02
19.40
19.01
19.11
20.10
18.68
19.58
18.53
19.51
7.86
19.51
19.45
49
20.11
Operating margin%
15.23
14.19
15.70
15.50
14.18
11.57
11.18
12.93
11.56
12.76
3.80
11.57
13.55
76
28.25
Net margin%
8.02
5.64
2.71
0.40
0.40
2.78
1.28
0.90
2.19
0.40
20.79
1.28
1.74
74
6.018
P/E ratio (avg)x
14.25
14.80
16.11
16.07
15.47
16.11
17.55
15.81
17.24
17.15
37.65
17.15
16.09
20
12.28
EV/EBITx
37.51
41.03
42.97
39.34
36.14
37.31
39.94
38.88
42.42
39.55
36.47
39.55
39.45
53
29.59
FCF yield (avg)%
29.57
29.05
29.75
26.75
27.90
27.88
25.97
23.81
24.88
27.80
4.67
25.97
27.84
55
25.33
FCF margin%
7.72
10.35
12.05
12.72
13.24
15.71
18.01
18.06
19.16
17.96
28.56
18.01
14.47
54
0.328
FCF / Net incomex
0.752
0.762
0.794
0.820
0.835
0.760
0.671
0.708
0.611
0.621
0.846
0.671
0.756
44
24.14
ROIC%
16.84
14.08
13.76
11.22
9.61
11.94
9.96
7.16
8.88
5.91
22.80
8.88
10.59
7
28.85
Return on equity%
21.10
23.28
26.21
24.99
26.28
25.70
24.73
24.50
21.91
20.02
12.44
24.50
24.62
17
11.56
Return on assets%
26.99
27.43
27.17
28.63
31.30
30.22
30.81
33.10
36.04
37.33
12.10
33.10
30.51
36
276.54
EPS₩
86.26
79.93
76.16
84.94
83.97
88.91
80.50
73.07
66.74
68.61
282.47
(3.96%)
(1.81%)
—
22.57
EPS growth%
22.04
21.68
20.00
18.54
19.12
19.61
19.65
22.06
20.40
19.82
2.90
19.82
19.91
90
80.74
Bookvalue per sh₩
118.84
116.05
121.14
123.03
123.32
124.09
125.25
123.72
129.97
143.00
342.43
3.00%
2.42%
—
207.68
FCF per share₩
312.69
334.64
362.45
379.74
430.51
503.96
529.60
524.74
572.28
549.04
221.63
4.98%
5.98%
—
65.19
Dividend per sh₩
73.94
76.53
85.88
89.41
87.64
88.56
87.53
83.37
87.32
89.43
280.82
0.40%
2.33%
—
2.90
Div yield (avg)%
3.41
2.74
1.79
0.69
3.12
4.80
3.17
5.60
4.31
3.87
23.68
4.31
3.29
60
27.12
Payout ratio%
17.71
19.48
18.99
17.95
17.11
19.20
22.15
20.92
19.96
17.50
22.11
19.96
19.09
13
33.85
Shares (diluted)M
58.77
58.16
67.53
77.17
76.23
84.90
102.1
117.6
119.2
142.6
33.36
13.34%
9.86%
40
7.69
Buyback yield%
23.18
20.35
17.90
17.04
14.53
14.77
14.70
17.39
18.16
17.10
28.98
17.10
17.25
11
0.615
D/E ratiox
2.299
2.522
2.699
2.814
3.200
3.828
4.430
4.585
5.015
5.401
0.753
4.585
3.514
40
7.477
Enterprise value₩B
7.070
6.095
5.830
6.024
6.349
6.070
5.998
6.090
6.226
6.032
22.19
(1.02%)
(2.51%)
85
15.76
LT debt₩B
21.52
25.08
29.09
28.28
31.79
34.20
39.44
46.79
53.03
60.25
1.133
13.64%
12.38%
43
Revenue
₩25.52B
0.60%
1.00×
Cost of revenue
₩14.23B
0.71%
1.01×
Operating expenses
₩5.752B
0.57%
1.00×
Cash and investments
17.10%
Goodwill & intangibles
15.82%