10.42
Revenue₩B
54.21
54.70
55.51
54.95
56.47
55.96
55.38
56.23
56.35
58.04
10.86
0.55%
0.80%
92
12.27
Revenue growth%
33.62
31.38
28.47
29.58
30.56
32.45
33.04
31.76
30.90
33.70
7.11
32.45
31.57
65
20.13
Gross margin%
17.98
18.90
21.11
22.13
23.39
24.53
26.87
24.67
23.34
21.61
23.12
24.53
22.73
89
5.88
Operating margin%
8.42
7.99
5.25
4.22
6.27
8.46
11.04
13.42
15.35
16.05
2.77
13.42
8.44
38
27.82
Net margin%
7.00
9.56
10.82
9.96
12.59
14.86
13.80
16.50
18.55
15.63
26.80
15.63
13.20
88
33.34
P/E ratio (avg)x
18.33
19.06
19.34
20.81
19.13
17.34
19.76
21.72
24.19
23.13
28.30
21.72
19.55
53
25.57
EV/EBITx
30.37
27.34
27.02
24.57
22.18
19.68
19.91
21.75
20.17
21.32
14.09
20.17
21.97
69
27.34
FCF yield (avg)%
24.84
24.08
21.52
23.35
25.22
22.90
24.60
23.67
20.94
18.62
19.43
22.90
23.51
70
14.79
FCF margin%
30.95
28.31
27.76
28.29
30.46
32.47
32.96
35.53
38.18
37.12
15.74
35.53
31.71
16
1.345
FCF / Net incomex
2.050
2.023
2.034
2.028
2.410
2.740
3.105
3.192
3.113
3.230
0.856
3.113
2.575
67
18.60
ROIC%
28.68
29.00
30.31
31.53
33.26
31.94
29.40
27.10
26.47
28.00
22.12
28.00
29.20
39
12.21
Return on equity%
11.29
11.13
12.61
14.38
17.11
18.65
18.47
20.12
19.84
17.30
12.81
18.65
17.20
89
4.34
Return on assets%
9.78
9.12
7.77
5.37
5.68
6.05
5.32
6.61
9.18
7.43
22.38
6.61
7.02
67
1,193
EPS₩
1,301
1,444
1,698
1,742
1,929
1,892
2,123
2,508
2,870
2,853
1,288
8.14%
9.39%
—
7.88
EPS growth%
11.87
14.80
17.42
16.75
19.69
18.71
17.68
16.89
15.70
14.17
14.19
16.89
16.82
33
1,522
Bookvalue per sh₩
1,360
1,399
1,477
1,527
1,735
1,638
1,846
1,940
1,899
1,749
1,137
0.16%
4.06%
—
765.17
FCF per share₩
881.04
811.91
756.78
756.83
773.75
796.44
775.11
670.44
588.52
637.43
260.79
(3.80%)
(2.88%)
—
537.90
Dividend per sh₩
448.48
488.86
492.81
557.75
526.09
613.97
678.45
674.00
681.57
683.19
1,101
5.36%
5.80%
—
13.99
Div yield (avg)%
9.42
9.85
12.44
9.98
12.92
12.55
9.92
9.23
7.25
9.10
2.86
9.23
9.88
77
4.13
Payout ratio%
21.85
19.05
20.60
22.51
25.11
27.60
30.07
27.76
30.59
32.05
25.29
30.07
26.35
27
14.47
Shares (diluted)M
13.10
14.51
14.51
16.03
16.86
18.60
17.20
17.44
16.31
17.27
15.13
0.47%
1.66%
68
19.91
Buyback yield%
27.71
28.85
26.93
29.26
26.58
28.63
27.35
27.63
27.73
25.36
22.59
27.63
27.67
67
1.215
D/E ratiox
1.086
1.019
1.000
1.095
1.105
1.193
1.149
1.125
1.119
1.085
1.127
1.125
1.100
56
37.55
Enterprise value₩B
69.45
80.78
91.58
94.28
96.75
115.3
127.8
151.4
148.4
177.8
14.33
12.94%
11.63%
60
23.56
LT debt₩B
13.95
13.73
12.74
11.33
11.46
12.15
12.91
12.22
10.88
10.62
52.65
(1.50%)
(2.78%)
26
Revenue
₩58.04B
0.80%
1.00×
Cost of revenue
₩36.29B
0.70%
0.99×
Operating expenses
₩6.981B
1.44%
1.07×