12.06
Revenue₩B
21.43
21.94
22.10
22.87
23.30
23.51
24.24
24.82
26.14
26.39
13.19
2.52%
2.41%
77
2.84
Revenue growth%
6.42
6.74
5.70
4.21
4.69
3.70
3.81
1.92
1.39
3.42
4.62
3.42
4.01
24
24.47
Gross margin%
16.64
14.04
12.02
12.35
11.13
8.24
6.16
7.37
6.49
4.94
29.83
6.49
9.69
88
26.63
Operating margin%
5.58
4.63
7.10
9.36
9.40
8.62
10.02
10.31
11.80
13.99
10.69
10.31
9.38
88
26.58
Net margin%
4.33
5.67
4.41
3.37
2.63
2.00
2.14
0.40
1.09
2.53
6.77
2.00
2.58
80
6.542
P/E ratio (avg)x
37.52
41.63
38.85
36.58
37.94
36.55
39.32
38.24
44.35
48.76
38.00
39.32
38.55
74
25.67
EV/EBITx
24.82
28.17
32.22
34.90
34.89
36.81
39.56
44.25
46.40
49.67
33.64
44.25
35.85
53
8.91
FCF yield (avg)%
25.64
24.45
25.64
23.10
20.59
22.93
24.14
21.39
23.67
26.31
4.54
23.67
23.91
34
13.63
FCF margin%
20.32
23.25
22.16
21.00
18.79
18.42
18.14
19.81
20.89
22.63
28.87
19.81
20.60
86
0.872
FCF / Net incomex
0.149
0.133
0.144
0.132
0.137
0.131
0.112
0.114
0.118
0.107
0.660
0.114
0.131
83
6.70
ROIC%
24.93
24.39
24.85
22.04
19.77
22.36
22.41
24.01
22.22
22.98
14.14
22.41
22.70
17
27.81
Return on equity%
5.39
4.56
3.68
1.91
3.36
1.78
3.08
5.31
4.54
4.73
14.35
4.54
4.11
39
7.66
Return on assets%
26.37
25.54
26.70
29.09
26.43
26.69
28.90
27.64
28.49
29.20
25.19
28.49
27.17
27
501.31
EPS₩
1,574
1,801
1,947
2,113
2,142
2,451
2,615
2,866
2,960
3,229
554.06
8.55%
8.78%
—
18.15
EPS growth%
10.45
12.76
14.39
15.45
14.87
14.23
13.95
15.01
13.65
13.02
12.87
13.95
14.09
37
1,025
Bookvalue per sh₩
996.44
1,130
1,242
1,296
1,378
1,479
1,610
1,782
1,936
1,863
1,170
6.22%
6.94%
—
1,770
FCF per share₩
1,519
1,338
1,262
1,337
1,279
1,345
1,149
1,075
1,004
1,052
404.65
(3.83%)
(4.34%)
—
613.17
Dividend per sh₩
660.78
735.16
873.26
918.66
1,084
1,172
1,155
1,156
1,250
1,333
1,738
4.21%
7.60%
—
10.06
Div yield (avg)%
30.09
31.33
30.69
31.05
29.64
31.83
33.53
32.99
35.83
34.75
6.40
33.53
31.58
24
25.45
Payout ratio%
17.84
19.05
16.57
15.19
13.12
10.58
8.97
10.01
12.08
11.51
13.64
10.58
12.60
69
6.043
Shares (diluted)M
7.231
7.994
7.235
7.339
7.445
8.283
8.081
8.956
8.891
8.657
5.901
3.06%
1.10%
14
26.90
Buyback yield%
24.73
27.39
26.72
27.00
24.40
23.33
25.28
26.83
28.52
25.68
11.06
25.68
26.20
81
0.294
D/E ratiox
1.460
1.618
1.542
1.565
1.625
1.678
1.810
2.113
2.386
2.714
0.489
2.113
1.652
95
1.255
Enterprise value₩B
16.54
16.52
17.12
17.70
17.49
18.55
19.69
22.49
21.57
21.62
20.92
4.33%
3.78%
47
14.82
LT debt₩B
31.22
30.99
31.56
29.38
31.84
34.48
37.66
42.64
46.63
46.90
11.77
8.06%
4.41%
74
Revenue
₩26.39B
2.41%
1.00×
Cost of revenue
₩15.86B
2.44%
1.00×
Operating expenses
₩5.861B
2.40%
1.00×
Cash and investments
16.62%
Goodwill & intangibles
16.26%