14.39
Revenue₩B
14.47
14.97
15.94
16.75
17.38
18.21
18.84
19.37
20.33
21.90
16.03
4.73%
4.94%
35
16.48
Revenue growth%
28.89
26.83
26.24
28.32
26.22
25.26
22.28
19.72
17.46
19.15
8.50
19.72
25.74
77
26.78
Gross margin%
6.40
4.06
3.54
1.12
0.40
0.40
0.40
1.89
0.40
1.37
2.42
0.40
1.25
36
21.93
Operating margin%
19.95
18.59
21.43
23.96
22.84
23.03
25.92
25.90
28.87
31.03
8.08
25.92
23.50
5
26.29
Net margin%
10.44
11.74
12.11
9.69
11.62
9.35
7.25
9.02
10.00
12.86
25.11
9.35
10.22
40
27.89
P/E ratio (avg)x
56.54
53.41
59.28
58.09
58.14
55.06
62.81
73.61
79.38
83.26
33.84
73.61
58.71
65
6.646
EV/EBITx
46.69
42.99
44.60
45.21
48.79
55.11
56.94
52.08
56.98
63.48
29.11
56.94
50.43
75
24.19
FCF yield (avg)%
22.87
25.80
23.50
25.94
27.21
24.62
25.84
23.65
22.63
25.20
14.44
24.62
24.91
91
10.94
FCF margin%
23.38
26.23
27.31
29.79
28.77
27.68
25.59
22.64
19.78
18.47
16.59
22.64
25.91
8
1.229
FCF / Net incomex
0.792
0.783
0.821
0.740
0.738
0.738
0.763
0.840
0.922
0.888
1.489
0.840
0.788
58
15.23
ROIC%
11.43
13.55
14.80
15.69
15.04
13.37
12.73
11.24
9.91
8.69
9.43
11.24
13.05
50
3.26
Return on equity%
11.11
13.87
12.76
14.61
11.74
10.67
11.48
12.98
14.15
14.97
24.09
12.98
12.87
91
7.02
Return on assets%
23.32
23.17
21.50
23.33
24.70
25.44
22.68
21.65
23.18
20.34
27.69
22.68
23.17
76
243.54
EPS₩
194.41
189.83
182.51
161.10
147.65
150.20
144.30
129.53
135.89
140.30
251.61
(1.02%)
(3.30%)
—
7.23
EPS growth%
10.39
13.03
12.25
14.28
12.20
12.92
11.82
13.65
11.48
8.66
3.23
11.82
12.22
57
197.99
Bookvalue per sh₩
282.53
301.05
275.32
278.08
245.18
268.53
280.82
291.01
324.61
287.70
266.70
3.25%
0.25%
—
176.65
FCF per share₩
489.09
513.63
582.23
704.18
854.74
928.37
1,086
1,084
1,150
1,320
85.45
9.07%
11.09%
—
155.66
Dividend per sh₩
443.35
492.41
556.31
606.45
645.32
673.06
674.00
787.86
931.58
1,101
275.58
11.28%
9.83%
—
12.57
Div yield (avg)%
3.03
2.22
0.47
0.40
1.12
0.40
1.42
3.76
5.98
5.53
20.88
3.76
1.82
88
8.10
Payout ratio%
21.66
23.41
24.93
24.58
24.22
22.39
24.56
22.26
21.49
18.52
8.03
22.26
22.90
6
40.41
Shares (diluted)M
45.98
50.59
46.51
43.09
37.43
32.97
36.38
34.65
34.32
30.77
39.07
(3.84%)
(3.65%)
42
20.95
Buyback yield%
1.50
0.40
0.40
0.40
0.75
2.42
4.95
4.45
4.62
1.87
6.64
4.45
1.69
26
0.954
D/E ratiox
1.207
1.195
1.311
1.260
1.232
1.269
1.314
1.431
1.349
1.377
1.447
1.349
1.290
38
8.936
Enterprise value₩B
6.701
6.291
6.082
6.488
5.844
6.314
6.449
6.912
6.108
6.184
5.506
1.14%
(1.23%)
42
18.17
LT debt₩B
3.168
3.571
4.024
4.256
4.764
5.253
5.757
6.628
6.830
6.796
12.04
7.36%
8.28%
52
Revenue
₩21.90B
4.94%
1.00×
Cost of revenue
₩12.11B
4.70%
0.98×
Operating expenses
₩4.553B
4.66%
0.97×
Goodwill & intangibles
17.46%