4.195
Revenue₩B
6.303
6.671
6.975
7.436
7.995
8.419
8.896
9.465
10.32
11.01
4.542
6.60%
6.53%
62
27.93
Revenue growth%
18.33
21.00
21.46
18.60
17.79
19.70
18.91
17.05
14.66
16.60
28.34
17.05
18.46
7
20.09
Gross margin%
7.09
4.24
6.00
4.18
4.29
1.57
1.23
0.40
0.40
1.17
18.89
1.17
2.88
83
6.44
Operating margin%
7.96
5.16
4.55
3.95
5.63
7.91
5.61
2.91
4.16
5.62
27.25
5.61
5.39
52
20.35
Net margin%
3.80
4.84
2.73
0.40
2.29
1.09
0.73
0.40
0.50
1.98
6.33
0.73
1.54
8
31.55
P/E ratio (avg)x
7.349
7.543
7.590
7.466
7.825
7.727
8.509
9.117
10.14
11.15
19.68
9.117
7.776
77
35.34
EV/EBITx
18.94
17.97
15.69
14.16
12.13
12.19
11.38
9.904
9.851
9.020
30.56
9.904
12.16
93
17.18
FCF yield (avg)%
34.27
36.71
37.26
38.74
37.94
38.70
37.95
37.52
35.62
33.65
12.85
37.52
37.39
66
8.59
FCF margin%
8.31
5.84
6.51
4.55
4.32
5.58
3.21
0.61
0.40
0.83
9.50
0.83
4.43
73
0.388
FCF / Net incomex
0.929
0.967
0.898
0.879
0.993
1.129
1.245
1.182
1.298
1.305
0.325
1.245
1.061
14
22.74
ROIC%
30.24
32.82
31.98
34.52
34.93
32.59
30.90
29.97
27.38
27.64
20.19
29.97
31.44
47
6.11
Return on equity%
10.34
8.89
7.74
5.35
6.03
8.61
10.79
12.14
12.20
12.31
7.21
12.14
9.62
35
4.92
Return on assets%
19.17
20.21
22.05
24.57
24.16
23.60
24.13
21.53
24.36
25.40
27.84
24.13
23.87
49
85.24
EPS₩
72.34
76.84
76.96
80.14
81.23
78.88
79.96
81.71
85.87
95.37
87.47
3.26%
3.77%
—
9.65
EPS growth%
9.87
10.95
10.41
11.03
13.55
10.86
9.46
9.51
11.62
13.85
15.12
10.86
10.90
43
19.21
Bookvalue per sh₩
69.85
70.93
75.96
82.47
70.70
61.81
65.67
58.56
57.36
56.10
70.23
(4.52%)
(1.74%)
—
31.14
FCF per share₩
16.97
17.74
19.03
17.75
18.14
20.04
20.76
20.89
22.14
21.32
34.33
3.28%
2.44%
—
63.98
Dividend per sh₩
94.34
96.18
88.98
87.64
91.13
99.28
90.90
104.52
117.88
130.58
73.59
7.46%
3.86%
—
13.90
Div yield (avg)%
32.95
32.27
31.53
29.38
28.23
29.33
29.69
29.06
29.49
28.76
18.20
29.33
29.43
54
19.15
Payout ratio%
26.29
26.69
27.98
30.09
30.25
32.38
33.07
30.47
30.27
31.65
9.28
31.65
30.26
52
64.35
Shares (diluted)M
102.8
124.6
133.3
133.3
151.8
165.6
163.4
196.1
221.5
222.9
65.70
7.99%
9.74%
34
21.45
Buyback yield%
24.47
22.80
19.84
18.68
18.31
19.05
20.25
22.20
20.67
22.42
20.89
20.67
20.46
27
1.142
D/E ratiox
2.648
2.955
2.947
3.470
3.898
4.151
4.193
5.004
5.027
5.367
0.596
5.004
4.024
81
11.74
Enterprise value₩B
8.762
9.015
8.195
8.197
7.897
7.233
6.226
5.577
4.708
4.063
9.153
(12.45%)
(7.08%)
53
8.230
LT debt₩B
18.29
19.23
20.60
21.86
23.14
26.80
28.10
29.54
34.58
41.70
2.829
12.50%
9.17%
16
Revenue
₩11.01B
6.53%
1.00×
Cost of revenue
₩6.033B
6.34%
0.98×
Operating expenses
₩1.189B
7.39%
1.08×
Cash and investments
15.57%