5.721
Revenue₩B
20.23
20.47
20.15
20.52
20.66
21.06
21.02
20.97
20.94
21.47
6.241
0.77%
0.67%
51
29.48
Revenue growth%
3.97
1.83
2.78
3.01
2.53
2.69
1.66
1.78
0.74
0.40
13.64
1.66
2.18
16
13.03
Gross margin%
1.20
3.11
1.98
1.86
4.85
7.14
8.90
8.41
10.86
7.91
17.32
8.41
6.00
54
10.64
Operating margin%
0.50
1.15
0.40
0.40
0.65
1.59
1.56
2.48
0.40
0.51
16.82
1.56
0.58
87
29.51
Net margin%
12.38
10.17
10.96
13.95
16.32
14.02
12.36
9.50
11.76
9.53
13.21
11.76
12.06
67
25.79
P/E ratio (avg)x
15.37
16.91
18.02
17.76
18.76
21.23
22.06
23.17
25.15
25.94
31.53
23.17
19.99
74
31.15
EV/EBITx
25.33
25.62
27.06
29.83
31.45
35.88
39.26
45.26
48.41
51.62
29.46
45.26
33.67
12
4.87
FCF yield (avg)%
15.92
15.80
13.55
11.55
14.00
12.99
15.58
17.29
16.74
19.08
16.51
16.74
15.69
38
7.51
FCF margin%
23.12
20.32
17.56
15.92
14.52
14.28
16.53
13.82
10.82
13.66
25.24
13.82
15.22
76
0.629
FCF / Net incomex
2.388
2.720
3.223
3.668
4.358
4.892
4.728
5.609
5.609
6.447
1.564
5.609
4.543
5
14.87
ROIC%
17.53
16.39
17.60
17.39
19.84
18.82
21.69
21.15
22.87
25.44
18.46
21.69
19.33
14
2.73
Return on equity%
32.42
34.82
33.23
31.64
30.73
29.52
29.59
32.38
30.80
29.29
28.75
29.59
31.22
50
27.27
Return on assets%
27.51
25.92
23.29
25.27
25.24
27.87
26.96
29.02
28.82
27.44
20.99
27.87
27.20
47
167.01
EPS₩
51.70
54.32
57.13
62.45
58.94
54.23
58.07
57.07
60.97
56.71
186.87
(0.77%)
1.09%
—
25.80
EPS growth%
8.48
7.03
8.70
9.83
7.45
9.41
11.69
13.93
14.39
16.17
5.03
13.93
9.62
91
182.22
Bookvalue per sh₩
229.40
226.79
252.80
285.82
276.88
293.40
293.66
328.00
363.29
336.93
229.14
4.00%
2.93%
—
252.49
FCF per share₩
198.15
218.86
212.28
210.75
221.03
231.58
222.64
246.25
287.67
323.63
199.69
7.92%
4.72%
—
287.01
Dividend per sh₩
70.06
67.81
68.63
64.71
66.40
62.37
66.66
71.63
72.29
76.98
213.45
3.00%
1.37%
—
13.03
Div yield (avg)%
23.15
20.92
19.58
21.76
19.20
19.38
16.71
13.96
13.30
12.72
2.92
13.96
19.29
31
8.03
Payout ratio%
22.16
24.46
26.28
25.12
23.26
23.80
25.60
24.96
27.07
27.27
25.84
25.60
25.04
65
17.91
Shares (diluted)M
17.18
18.43
17.31
18.12
17.18
15.90
15.26
15.03
15.31
15.39
17.26
(2.19%)
(1.32%)
33
14.89
Buyback yield%
27.86
28.24
28.40
27.20
27.47
29.00
27.43
29.13
30.26
32.44
22.87
29.13
28.32
14
0.606
D/E ratiox
0.361
0.379
0.440
0.484
0.559
0.603
0.610
0.584
0.589
0.678
0.183
0.603
0.572
44
6.455
Enterprise value₩B
2.196
2.158
2.469
2.507
2.868
3.175
3.443
4.037
3.925
4.469
8.862
9.28%
8.02%
58
23.35
LT debt₩B
8.252
8.290
9.404
11.05
12.45
12.28
12.45
12.14
11.77
12.25
21.47
(0.32%)
4.62%
35
Revenue
₩21.47B
0.67%
1.00×
Cost of revenue
₩10.67B
0.50%
0.98×
Operating expenses
₩3.316B
1.27%
1.06×