12.25
Revenue₩B
17.05
16.67
16.51
16.15
15.90
15.77
15.47
15.32
15.74
15.56
13.56
(0.43%)
(0.67%)
18
2.83
Revenue growth%
3.40
4.30
5.10
6.01
5.51
4.00
3.12
0.91
0.40
2.55
15.06
2.55
3.70
64
9.27
Gross margin%
27.70
29.96
30.51
32.24
31.79
34.36
36.58
39.15
38.48
37.46
11.63
37.46
33.30
70
21.73
Operating margin%
9.99
7.62
8.22
10.42
10.04
8.03
7.14
7.91
10.58
8.92
9.38
8.03
8.57
45
7.96
Net margin%
29.11
30.56
33.09
31.64
30.28
30.68
28.11
30.80
32.15
29.31
9.54
30.68
30.62
23
23.15
P/E ratio (avg)x
48.03
56.78
67.76
74.99
73.30
74.98
83.81
92.66
91.69
95.21
24.05
91.69
74.99
35
12.45
EV/EBITx
11.98
12.87
12.89
12.99
13.34
15.09
17.55
18.01
21.22
24.38
8.224
18.01
14.22
35
27.33
FCF yield (avg)%
7.89
6.28
9.05
7.31
5.55
3.55
0.56
0.87
0.66
2.32
27.65
0.87
4.55
93
6.31
FCF margin%
5.46
7.38
6.94
9.74
10.73
8.23
8.04
7.81
10.76
13.10
13.78
8.23
8.14
35
0.106
FCF / Net incomex
0.526
0.561
0.501
0.517
0.544
0.515
0.512
0.551
0.595
0.584
0.955
0.551
0.535
19
17.04
ROIC%
22.25
23.65
24.16
25.95
28.91
28.98
26.61
28.55
27.59
29.51
19.01
28.55
27.10
21
16.48
Return on equity%
22.83
21.79
20.49
20.49
20.16
17.30
14.77
17.12
16.24
13.79
11.32
16.24
18.73
40
25.67
Return on assets%
11.16
10.92
9.89
9.91
10.50
7.81
7.74
6.88
7.70
5.97
25.97
7.70
8.85
79
248.24
EPS₩
587.01
578.37
605.57
648.49
773.70
776.11
904.99
887.07
874.61
984.75
259.80
4.94%
6.27%
—
10.40
EPS growth%
5.43
3.32
2.93
2.46
2.11
2.59
3.97
4.19
1.74
3.78
2.93
3.78
3.12
44
293.78
Bookvalue per sh₩
209.28
183.40
180.11
165.50
158.45
157.76
166.04
177.61
173.85
183.40
447.04
2.97%
(2.19%)
—
114.68
FCF per share₩
306.77
291.68
344.36
335.83
330.44
313.85
336.92
367.53
361.95
406.73
395.26
4.24%
4.65%
—
82.72
Dividend per sh₩
288.20
313.96
331.81
321.54
346.15
366.74
369.63
374.79
393.37
351.03
76.46
0.28%
2.70%
—
24.56
Div yield (avg)%
3.87
3.06
0.66
3.46
5.46
3.80
6.53
8.00
8.21
7.98
10.96
7.98
4.66
34
13.64
Payout ratio%
0.40
0.40
0.40
1.83
0.40
2.80
2.89
2.76
0.40
0.40
17.92
2.76
0.40
83
22.89
Shares (diluted)M
29.09
32.60
34.11
34.33
32.29
29.04
31.29
30.41
29.71
31.32
22.74
(0.61%)
1.65%
51
6.78
Buyback yield%
8.13
8.47
9.37
7.21
8.98
7.20
7.99
9.57
10.21
13.18
8.71
9.57
8.72
45
0.424
D/E ratiox
1.439
1.522
1.436
1.499
1.434
1.566
1.394
1.485
1.455
1.472
1.580
1.472
1.464
12
7.370
Enterprise value₩B
15.30
17.76
17.45
20.29
24.50
27.59
33.17
38.66
43.18
49.64
15.01
15.17%
13.83%
22
21.14
LT debt₩B
3.999
3.907
4.405
4.232
4.125
4.142
4.348
4.257
4.427
4.828
11.18
3.19%
2.61%
63
Revenue
₩15.56B
(0.67%)
1.00×
Cost of revenue
₩9.604B
(0.46%)
1.02×
Operating expenses
₩3.423B
(0.92%)
0.98×
Goodwill & intangibles
18.03%
Property and equipment
17.78%
Cash and investments
16.14%