27.09
Revenue₩B
50.66
53.03
54.68
56.70
58.21
61.16
62.80
63.52
65.82
67.60
28.21
3.03%
3.05%
18
16.14
Revenue growth%
26.34
28.82
28.25
27.87
27.51
24.62
24.44
24.76
24.05
26.33
18.59
24.62
26.33
73
16.05
Gross margin%
23.67
22.55
21.70
21.65
22.19
23.32
23.94
22.54
21.37
18.50
2.43
22.54
22.37
17
26.87
Operating margin%
9.83
9.61
11.88
14.43
15.11
13.23
14.35
13.19
14.97
16.72
8.02
14.35
13.79
72
28.76
Net margin%
11.34
10.35
11.12
11.42
9.44
11.52
11.21
9.53
7.18
6.12
22.30
9.53
10.74
44
8.027
P/E ratio (avg)x
18.07
18.28
20.62
19.66
18.91
20.92
22.41
22.16
22.48
22.93
9.391
22.41
20.77
66
14.24
EV/EBITx
25.42
25.83
27.57
27.24
27.28
26.17
25.06
22.14
24.17
22.58
19.70
24.17
25.62
84
29.06
FCF yield (avg)%
27.19
27.27
27.09
29.32
26.98
26.86
27.19
29.72
27.71
30.07
14.41
27.71
27.23
7
18.33
FCF margin%
16.04
13.44
15.37
12.89
13.33
13.59
15.81
13.53
14.76
14.81
19.80
14.76
14.17
83
0.221
FCF / Net incomex
1.450
1.445
1.378
1.506
1.489
1.538
1.469
1.603
1.718
1.669
0.654
1.603
1.498
17
2.03
ROIC%
4.47
7.36
5.42
6.08
7.14
8.36
5.37
5.05
6.45
9.36
6.31
6.45
6.27
25
21.03
Return on equity%
11.91
10.59
10.81
11.21
9.95
9.69
10.56
8.75
11.04
8.89
11.46
9.69
10.57
38
8.86
Return on assets%
24.23
26.17
25.63
24.02
23.82
21.65
19.58
22.37
24.92
25.60
6.08
22.37
24.13
22
283.12
EPS₩
492.15
519.74
556.50
589.47
540.38
528.87
587.61
557.27
527.59
552.43
289.82
0.44%
0.20%
—
27.09
EPS growth%
16.45
15.35
14.08
12.72
10.57
7.76
9.51
12.28
12.38
12.95
28.96
12.28
12.55
25
840.74
Bookvalue per sh₩
715.90
683.49
635.03
578.53
589.62
638.80
619.94
608.22
622.81
675.10
274.32
2.74%
(1.07%)
—
490.42
FCF per share₩
214.61
232.15
229.17
235.11
235.44
221.76
198.33
210.50
222.70
207.65
130.98
(2.48%)
(0.61%)
—
742.07
Dividend per sh₩
301.78
322.46
298.38
288.34
310.92
330.31
363.74
343.57
375.76
361.16
438.17
3.04%
0.72%
—
7.80
Div yield (avg)%
8.39
9.27
10.39
12.03
11.27
11.99
12.50
11.98
9.42
12.10
14.65
11.99
11.62
46
18.15
Payout ratio%
2.24
2.83
3.19
3.58
4.90
4.98
3.25
5.28
2.95
2.12
26.98
3.25
3.22
36
38.00
Shares (diluted)M
30.77
27.26
24.50
24.36
26.13
25.78
24.07
22.57
23.36
25.92
37.51
(0.17%)
(1.99%)
78
15.52
Buyback yield%
10.44
10.13
9.38
8.51
7.13
9.39
8.36
6.86
4.39
4.62
27.37
6.86
8.44
58
0.194
D/E ratiox
0.293
0.337
0.382
0.397
0.366
0.405
0.413
0.393
0.438
0.431
1.575
0.413
0.395
74
39.05
Enterprise value₩B
31.33
29.88
34.36
35.68
36.93
40.93
39.72
43.45
48.86
52.58
16.21
7.32%
4.80%
71
18.14
LT debt₩B
13.42
14.04
15.34
15.14
15.08
17.75
18.35
20.52
22.66
24.51
5.815
10.19%
7.22%
60
Revenue
₩67.60B
3.05%
1.00×
Cost of revenue
₩32.63B
3.00%
1.00×
Operating expenses
₩12.38B
3.27%
1.02×
Cash and investments
15.67%