17.09
Revenue₩B
20.26
21.34
22.78
23.99
25.37
26.94
28.40
30.42
31.98
32.70
18.25
5.21%
5.56%
20
16.25
Revenue growth%
4.46
4.48
4.18
4.86
2.65
0.40
0.40
0.40
0.40
0.40
20.41
0.40
1.52
29
21.53
Gross margin%
12.60
15.42
16.36
15.51
14.24
17.07
15.72
13.16
15.88
16.03
12.26
15.88
15.61
6
6.38
Operating margin%
13.66
14.76
16.07
17.56
15.14
13.29
13.77
11.47
11.92
9.02
2.43
11.92
13.72
58
12.77
Net margin%
9.28
7.11
7.56
7.39
7.55
8.25
11.01
12.29
12.79
15.36
7.25
12.29
8.77
18
11.88
P/E ratio (avg)x
36.73
38.11
43.58
50.78
60.00
64.46
69.95
82.79
93.41
99.91
7.613
82.79
62.23
71
22.21
EV/EBITx
17.13
17.91
19.48
18.32
16.55
14.92
13.36
12.79
12.35
12.71
12.60
12.79
15.73
83
29.47
FCF yield (avg)%
22.06
22.85
20.32
20.81
20.24
22.30
24.32
24.15
25.32
23.48
15.41
24.15
22.58
82
4.62
FCF margin%
8.20
8.72
7.92
8.86
8.14
10.64
9.55
7.59
9.77
11.99
23.12
9.77
8.79
79
1.158
FCF / Net incomex
1.351
1.536
1.578
1.748
1.790
1.752
1.751
1.679
1.718
1.794
0.124
1.751
1.733
21
21.75
ROIC%
24.04
24.57
22.00
24.05
25.63
23.38
22.01
22.55
23.29
24.79
20.19
23.29
23.71
22
27.32
Return on equity%
23.85
23.84
26.19
27.46
26.86
28.32
26.30
23.61
26.46
27.14
3.42
26.46
26.38
88
17.85
Return on assets%
0.40
0.40
0.74
0.62
1.97
0.40
0.83
0.61
0.40
0.40
17.99
0.40
0.51
31
4,640
EPS₩
1,225
1,249
1,327
1,583
1,798
2,108
2,412
2,768
3,026
3,434
5,083
13.82%
10.98%
—
4.12
EPS growth%
11.07
10.51
10.51
7.58
10.45
10.94
12.23
12.86
10.59
13.40
17.42
12.23
10.76
83
1,738
Bookvalue per sh₩
2,608
2,573
2,632
2,973
3,452
3,844
4,255
4,716
5,275
5,876
7,079
11.23%
8.08%
—
5,636
FCF per share₩
9,466
10,600
11,798
13,213
13,031
15,128
15,642
17,834
17,719
18,261
4,899
6.98%
6.57%
—
2,308
Dividend per sh₩
4,153
4,225
4,090
4,421
4,975
5,183
5,120
5,627
6,655
6,593
7,214
5.79%
4.45%
—
12.72
Div yield (avg)%
10.43
8.22
10.80
9.75
7.86
10.18
12.59
13.17
13.21
15.97
14.04
13.17
10.62
64
3.45
Payout ratio%
15.93
15.01
13.55
14.35
12.39
12.58
9.64
8.52
6.12
8.13
9.77
8.52
12.49
68
2.372
Shares (diluted)M
3.237
3.354
3.064
3.179
2.986
3.027
2.760
3.076
2.850
2.698
2.364
(2.01%)
(1.68%)
16
24.65
Buyback yield%
13.88
12.01
14.29
13.17
10.58
9.89
8.31
6.41
9.34
8.54
8.64
8.54
10.24
90
1.642
D/E ratiox
1.009
1.066
1.097
1.091
0.964
0.956
0.948
0.839
0.842
0.733
1.358
0.842
0.960
26
7.464
Enterprise value₩B
21.18
20.02
21.01
21.09
21.36
20.18
20.49
18.32
17.56
16.95
6.894
(4.51%)
(2.08%)
90
35.24
LT debt₩B
7.887
8.347
8.753
10.13
10.37
12.47
14.19
16.39
17.72
18.77
21.55
12.60%
8.84%
86
Revenue
₩32.70B
5.56%
1.00×
Cost of revenue
₩22.89B
5.78%
1.02×
Operating expenses
₩5.917B
4.85%
0.93×
Cash and investments
16.95%