46.07
Revenue₩B
76.81
77.33
78.11
81.55
85.15
89.07
90.34
91.07
92.85
93.55
47.83
1.90%
2.17%
93
27.89
Revenue growth%
15.50
17.44
20.35
19.11
17.06
14.26
15.34
14.16
16.56
19.52
6.65
15.34
16.81
70
23.38
Gross margin%
7.59
4.89
6.85
3.96
6.45
4.91
5.68
3.33
3.21
4.73
26.52
4.73
4.90
87
9.37
Operating margin%
3.89
3.37
4.76
1.83
0.79
1.33
0.40
0.40
0.40
0.40
3.80
0.40
1.06
55
20.53
Net margin%
3.25
4.06
4.45
5.62
5.64
4.62
3.99
2.29
4.18
6.23
18.79
4.18
4.32
36
8.116
P/E ratio (avg)x
7.550
6.820
6.563
6.921
7.497
7.250
7.208
6.291
5.655
4.879
37.01
6.291
6.870
35
36.80
EV/EBITx
21.20
23.01
23.78
22.66
21.00
22.89
25.27
24.20
24.03
23.63
27.72
24.03
23.32
40
28.58
FCF yield (avg)%
11.54
10.76
10.92
11.13
10.47
10.45
8.34
5.59
3.91
4.93
22.64
5.59
10.46
72
11.01
FCF margin%
23.47
23.44
21.13
23.72
23.71
25.78
28.76
26.56
25.17
26.89
15.69
26.56
24.45
26
0.749
FCF / Net incomex
1.482
1.629
1.768
1.699
1.822
1.813
1.701
1.839
1.941
1.855
1.507
1.839
1.791
91
7.13
ROIC%
12.10
10.34
11.02
12.57
13.97
12.73
12.65
9.90
11.77
9.61
22.40
11.77
11.94
21
13.92
Return on equity%
13.85
14.44
12.27
10.70
12.13
14.30
16.01
14.70
12.76
10.04
13.77
14.30
13.31
69
2.87
Return on assets%
13.04
11.67
13.67
11.60
10.85
11.28
13.69
11.46
12.14
13.27
9.01
12.14
11.90
36
361.24
EPS₩
467.90
497.93
574.46
579.28
548.49
634.01
684.39
779.17
806.85
905.72
376.31
10.55%
8.01%
—
15.20
EPS growth%
15.61
17.41
17.89
16.67
16.00
13.64
14.11
12.16
11.22
11.96
22.22
12.16
14.86
63
671.41
Bookvalue per sh₩
918.83
991.69
928.28
870.51
825.64
847.13
828.01
805.62
746.87
695.08
144.33
(3.38%)
(3.24%)
—
338.03
FCF per share₩
1,003
1,057
1,221
1,417
1,594
1,629
1,822
1,896
2,041
2,378
473.70
8.33%
8.46%
—
637.73
Dividend per sh₩
910.69
850.50
903.98
923.54
965.67
1,053
1,017
1,015
1,032
965.34
202.03
(0.01%)
0.92%
—
6.30
Div yield (avg)%
24.96
24.53
26.90
25.55
27.18
29.22
30.19
31.81
31.09
29.95
21.25
30.19
28.20
83
19.97
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.85
3.01
1.37
18.70
1.37
0.40
25
27.73
Shares (diluted)M
28.13
24.32
20.88
18.59
16.01
15.70
16.28
16.61
14.70
15.42
27.24
(0.75%)
(5.48%)
11
14.80
Buyback yield%
15.51
12.81
11.24
12.70
11.75
9.57
10.07
10.10
10.80
11.91
5.05
10.10
11.49
65
0.529
D/E ratiox
1.719
1.771
1.947
1.919
1.910
2.180
2.250
2.078
2.067
2.006
1.133
2.078
1.977
7
8.159
Enterprise value₩B
108.1
125.7
140.9
147.4
168.5
161.0
180.1
212.5
211.5
223.3
6.278
5.79%
7.54%
32
58.61
LT debt₩B
54.37
51.76
43.53
44.80
47.28
40.33
37.43
37.43
39.73
36.00
74.69
(5.31%)
(4.31%)
45
Revenue
₩93.55B
2.17%
1.00×
Cost of revenue
₩63.28B
2.27%
1.01×
Operating expenses
₩22.33B
1.96%
0.98×
Cash and investments
17.21%