11.89
Revenue₩B
19.02
20.03
20.84
21.71
22.72
23.47
24.13
25.41
26.64
27.41
12.87
3.82%
4.09%
18
29.11
Revenue growth%
8.48
8.94
6.54
3.92
1.49
2.27
1.17
0.40
0.40
2.90
28.12
1.17
2.58
17
9.58
Gross margin%
10.91
9.83
10.78
13.24
15.09
15.92
13.06
14.34
12.11
13.39
13.63
13.39
13.15
53
26.87
Operating margin%
13.40
13.50
15.71
17.74
20.04
21.65
20.38
23.30
23.03
25.65
20.65
23.03
20.21
93
15.39
Net margin%
9.06
9.62
6.86
7.74
7.26
6.53
6.40
5.63
7.81
4.86
9.90
6.40
7.06
14
23.37
P/E ratio (avg)x
32.57
35.22
33.19
36.17
35.93
40.70
40.15
38.68
37.40
34.11
31.80
38.68
36.05
57
9.357
EV/EBITx
33.35
37.65
38.08
37.27
39.82
42.07
47.83
49.85
58.69
57.41
21.64
49.85
40.94
33
10.59
FCF yield (avg)%
11.06
12.26
9.81
7.03
9.68
12.55
15.25
13.12
13.94
16.66
26.92
13.94
12.40
88
3.38
FCF margin%
18.26
15.88
14.83
14.63
13.55
13.99
16.72
15.08
15.44
12.86
18.11
15.08
14.96
74
0.390
FCF / Net incomex
0.875
0.855
0.740
0.776
0.800
0.774
0.717
0.697
0.700
0.763
0.710
0.717
0.769
17
13.83
ROIC%
17.13
17.31
19.59
18.33
15.64
13.75
11.49
10.43
9.88
7.04
27.06
10.43
14.70
77
13.10
Return on equity%
19.58
19.11
18.62
20.85
19.14
21.56
22.50
23.58
21.97
22.85
2.17
22.50
21.20
42
15.82
Return on assets%
19.11
21.31
23.28
22.72
24.68
26.65
24.75
26.58
27.99
27.78
16.90
26.65
24.71
31
658.75
EPS₩
223.13
251.07
281.39
293.26
283.75
283.28
275.39
265.45
311.20
329.88
696.91
3.06%
4.97%
—
28.36
EPS growth%
2.42
1.68
2.54
2.50
5.22
5.34
3.39
1.18
1.17
0.40
18.85
1.18
2.46
32
692.18
Bookvalue per sh₩
600.56
694.06
705.28
692.67
718.36
715.89
685.88
647.27
747.90
794.28
660.34
2.03%
2.28%
—
341.43
FCF per share₩
881.97
866.29
920.80
1,003
1,185
1,265
1,511
1,767
1,733
1,744
636.06
8.04%
7.07%
—
608.95
Dividend per sh₩
557.99
600.93
576.94
557.34
547.77
552.89
613.54
666.22
627.28
596.15
386.14
1.71%
1.16%
—
25.78
Div yield (avg)%
26.27
28.58
29.51
27.58
30.04
27.63
27.54
29.92
29.20
30.21
7.40
29.20
28.89
27
6.54
Payout ratio%
9.06
8.68
9.36
10.44
8.86
7.09
5.33
7.92
10.49
9.26
5.12
7.92
8.96
86
25.31
Shares (diluted)M
40.37
40.02
44.48
45.04
44.67
49.42
59.65
71.38
84.64
96.60
25.83
16.68%
8.92%
32
7.48
Buyback yield%
22.33
19.41
20.23
19.47
17.99
17.86
16.69
14.34
16.24
16.79
11.43
16.69
17.92
16
0.921
D/E ratiox
0.441
0.452
0.517
0.499
0.565
0.622
0.575
0.665
0.693
0.637
0.844
0.637
0.570
6
17.61
Enterprise value₩B
29.03
30.29
35.25
40.86
43.26
47.09
53.35
61.10
68.17
73.54
14.38
11.20%
11.39%
49
14.50
LT debt₩B
32.91
31.58
37.48
43.60
44.78
45.52
49.58
58.00
55.62
65.22
8.206
7.81%
6.79%
60
Revenue
₩27.41B
4.09%
1.00×
Cost of revenue
₩13.30B
3.87%
0.98×
Operating expenses
₩6.397B
3.91%
0.98×
Cash and investments
14.67%