10.15
Revenue₩B
7.317
7.715
8.006
8.297
8.748
8.997
9.075
9.159
9.596
9.853
10.40
2.41%
3.50%
6
6.06
Revenue growth%
14.90
17.64
16.24
16.15
13.48
13.56
16.46
13.93
16.92
18.41
9.61
16.46
16.19
33
19.76
Gross margin%
24.99
22.58
22.83
20.86
19.61
16.99
19.12
22.09
21.53
22.39
5.94
21.53
21.81
25
26.23
Operating margin%
9.47
7.36
10.34
9.61
12.17
10.91
8.79
7.26
7.62
7.04
11.16
7.62
9.13
73
3.25
Net margin%
31.14
29.80
29.65
28.44
28.83
30.16
28.30
28.56
29.35
30.49
4.74
29.35
29.50
42
37.03
P/E ratio (avg)x
15.29
16.85
18.82
20.15
24.15
25.00
27.79
33.34
35.84
40.65
21.74
33.34
24.58
39
13.70
EV/EBITx
18.43
21.87
25.21
26.96
31.32
33.97
38.40
45.91
54.97
58.63
21.93
45.91
32.64
46
15.25
FCF yield (avg)%
10.97
10.60
13.20
14.22
16.04
15.72
17.95
15.76
12.93
11.45
28.83
15.72
13.71
66
16.02
FCF margin%
28.61
27.76
26.99
27.01
25.64
26.03
27.78
29.85
31.95
29.27
2.47
29.27
27.77
76
1.682
FCF / Net incomex
1.071
0.984
0.913
0.899
0.807
0.880
0.871
0.813
0.838
0.819
0.562
0.838
0.875
42
21.30
ROIC%
1.28
0.40
2.18
4.53
7.11
4.97
3.83
3.25
2.98
0.88
29.10
3.25
3.12
72
6.61
Return on equity%
16.16
18.87
19.72
19.85
20.48
20.53
18.13
17.72
19.76
17.54
29.15
18.13
19.29
61
29.81
Return on assets%
19.04
16.95
17.31
14.60
13.44
15.66
17.17
14.29
11.66
11.59
4.05
14.29
15.13
72
241.77
EPS₩
329.90
352.22
413.11
446.37
523.89
627.30
662.48
655.35
754.14
739.75
262.46
7.14%
8.58%
—
15.10
EPS growth%
17.73
18.44
20.19
22.15
20.68
22.12
23.89
23.58
23.75
21.20
18.33
23.58
21.66
42
276.85
Bookvalue per sh₩
432.99
502.28
541.69
552.73
620.78
718.61
840.69
857.18
845.04
821.03
143.73
5.75%
8.44%
—
130.15
FCF per share₩
38.38
35.33
34.39
36.11
31.06
33.49
33.60
31.07
26.52
23.20
89.05
(5.67%)
(5.37%)
—
280.22
Dividend per sh₩
203.31
193.86
171.89
177.80
190.94
185.58
189.78
178.25
180.35
164.24
43.14
(2.97%)
(1.92%)
—
25.97
Div yield (avg)%
16.77
15.21
17.25
19.99
18.02
18.16
17.32
14.89
17.40
17.06
13.90
17.32
17.29
36
5.87
Payout ratio%
18.13
17.15
15.06
14.94
15.09
13.38
15.57
14.39
15.89
14.09
28.38
14.39
15.08
34
20.31
Shares (diluted)M
29.81
30.27
31.32
35.62
39.35
43.46
47.91
51.91
56.67
60.78
20.15
9.09%
9.37%
17
12.86
Buyback yield%
12.24
12.38
14.27
15.36
13.01
13.98
11.58
14.01
14.52
16.03
14.49
14.01
13.99
83
1.120
D/E ratiox
1.599
1.410
1.323
1.346
1.279
1.226
1.167
1.280
1.249
1.311
1.419
1.249
1.295
54
7.650
Enterprise value₩B
11.17
10.81
11.53
11.82
12.02
12.87
13.29
14.65
13.81
13.21
4.974
1.91%
2.00%
45
10.34
LT debt₩B
5.853
5.539
6.096
6.287
6.769
7.182
8.168
8.932
10.09
9.699
8.164
7.46%
6.69%
71
Revenue
₩9.853B
3.50%
1.00×
Cost of revenue
₩5.871B
3.63%
1.01×
Operating expenses
₩1.904B
3.00%
0.95×
Cash and investments
18.82%