14.08
Revenue₩B
27.11
28.16
30.15
31.97
33.05
33.84
35.24
37.17
38.10
39.70
15.35
3.74%
4.46%
87
10.64
Revenue growth%
17.70
20.62
18.31
19.58
21.41
24.39
23.37
21.02
22.51
21.73
22.55
22.51
21.22
32
21.73
Gross margin%
21.84
24.51
23.61
21.48
22.59
19.91
17.85
15.87
13.74
14.70
13.17
15.87
20.69
36
4.39
Operating margin%
6.16
6.60
7.78
8.87
11.08
13.24
11.16
12.89
11.31
10.24
14.51
11.31
10.66
86
2.12
Net margin%
26.40
25.23
25.68
26.20
26.75
28.16
26.93
24.58
24.03
24.65
21.77
24.65
25.94
57
17.48
P/E ratio (avg)x
31.56
34.56
31.58
30.88
31.29
33.17
32.55
34.30
37.31
35.08
27.68
34.30
32.86
64
30.30
EV/EBITx
20.85
20.06
21.98
19.99
21.58
22.06
22.19
22.95
24.79
26.45
22.86
22.95
22.02
52
20.43
FCF yield (avg)%
11.01
13.07
11.87
13.67
14.95
13.89
11.84
8.95
10.36
12.50
22.71
11.84
12.18
38
9.53
FCF margin%
26.63
28.82
28.97
28.13
27.78
28.52
30.14
30.44
29.48
29.60
17.87
29.60
28.90
33
1.169
FCF / Net incomex
1.032
1.163
1.287
1.361
1.309
1.510
1.579
1.719
2.018
2.201
1.178
1.719
1.436
23
2.73
ROIC%
23.34
22.60
20.93
22.70
19.76
20.65
22.77
19.97
21.86
21.81
13.91
21.81
21.83
16
19.49
Return on equity%
28.72
31.22
33.49
33.97
34.08
31.50
32.44
32.66
31.25
32.33
23.81
32.33
32.38
11
2.25
Return on assets%
24.81
26.51
28.42
30.55
28.61
28.07
27.90
29.41
31.80
34.41
21.53
29.41
28.51
77
466.09
EPS₩
1,286
1,501
1,679
1,704
1,651
1,658
1,910
2,095
2,300
2,489
495.06
8.55%
6.61%
—
10.61
EPS growth%
11.63
14.42
16.05
15.00
13.33
16.32
18.06
15.41
15.37
15.64
17.20
15.64
15.39
83
544.43
Bookvalue per sh₩
2,184
2,172
1,928
1,704
1,768
1,701
1,740
1,770
1,633
1,447
3,190
(3.93%)
(4.00%)
—
2,126
FCF per share₩
2,291
2,406
2,482
2,213
1,975
1,870
1,958
1,876
1,952
2,022
2,684
0.47%
(2.27%)
—
1,462
Dividend per sh₩
1,705
1,779
1,757
1,790
1,663
1,526
1,299
1,170
1,257
1,307
2,906
(4.70%)
(4.18%)
—
18.04
Div yield (avg)%
12.42
10.75
13.69
15.66
14.35
12.53
13.60
10.81
10.39
11.83
11.68
11.83
12.47
69
22.43
Payout ratio%
13.70
12.39
9.68
11.84
10.28
8.08
10.30
11.11
8.19
10.01
3.00
10.01
10.29
7
5.732
Shares (diluted)M
4.303
4.215
3.948
3.843
4.213
3.715
3.655
3.843
4.135
4.543
5.749
1.52%
(0.74%)
46
10.01
Buyback yield%
29.69
29.33
28.88
30.89
33.79
31.28
28.85
28.47
25.82
27.52
5.42
28.47
29.10
69
0.513
D/E ratiox
1.472
1.336
1.336
1.372
1.496
1.323
1.165
1.191
1.084
1.075
0.886
1.165
1.329
54
43.10
Enterprise value₩B
20.07
19.66
20.08
21.62
20.87
20.92
18.49
17.37
15.14
14.76
54.26
(6.70%)
(2.27%)
94
7.095
LT debt₩B
66.10
66.81
73.70
71.50
79.90
73.90
82.32
83.74
96.31
102.8
9.498
5.17%
5.14%
65
Revenue
₩39.70B
4.46%
1.00×
Cost of revenue
₩21.80B
4.20%
0.98×
Operating expenses
₩8.151B
4.71%
1.02×
Cash and investments
18.40%
Goodwill & intangibles
15.77%