9.076
Revenue₩B
7.034
7.149
7.505
7.722
7.953
8.118
8.262
8.483
8.886
9.257
10.10
3.08%
3.18%
32
18.28
Revenue growth%
9.29
11.64
13.65
15.68
17.39
16.29
19.19
16.54
14.95
16.66
9.54
16.54
15.99
58
3.35
Gross margin%
13.54
13.93
11.20
12.97
14.51
14.44
15.90
14.51
15.67
18.66
24.09
15.67
14.47
37
7.26
Operating margin%
22.93
24.52
25.40
24.45
24.35
26.27
24.01
24.18
25.65
27.91
13.39
25.65
24.48
81
22.58
Net margin%
21.94
23.60
22.60
21.43
20.64
20.28
19.04
19.19
16.72
14.20
7.83
19.04
20.46
46
19.69
P/E ratio (avg)x
37.30
39.27
42.81
46.97
44.39
43.35
46.03
52.73
49.55
49.49
24.90
49.49
45.21
32
15.87
EV/EBITx
12.19
11.06
10.28
9.078
8.371
7.829
7.611
6.770
6.752
7.248
17.01
7.248
8.100
91
20.54
FCF yield (avg)%
22.55
22.78
22.13
19.73
18.90
17.24
17.60
19.40
17.14
19.51
13.93
17.60
19.46
8
14.33
FCF margin%
16.04
18.06
18.76
18.41
20.78
21.15
22.62
24.01
22.75
22.31
8.36
22.62
20.97
49
0.763
FCF / Net incomex
1.117
1.110
1.161
1.065
1.012
1.041
0.939
0.852
0.823
0.814
1.493
0.852
1.026
34
12.64
ROIC%
16.52
16.63
15.56
13.12
10.61
7.81
8.04
8.52
11.06
13.93
29.15
8.52
12.09
76
13.61
Return on equity%
28.92
29.31
31.76
34.56
35.79
33.90
34.15
34.96
32.76
31.56
29.33
33.90
33.33
52
26.71
Return on assets%
7.07
5.16
2.76
4.78
3.42
2.42
3.34
6.31
7.20
8.40
12.69
6.31
4.97
75
276.19
EPS₩
321.31
366.56
356.98
404.32
378.32
378.10
415.85
379.65
355.42
403.19
284.74
1.28%
3.30%
—
24.59
EPS growth%
1.13
0.40
1.59
3.86
5.35
3.19
0.74
0.66
0.40
1.44
26.38
0.74
1.29
58
50.75
Bookvalue per sh₩
203.55
231.17
216.63
247.95
249.03
264.50
247.64
236.11
226.10
248.81
209.81
(0.02%)
2.78%
—
191.55
FCF per share₩
452.16
498.61
486.31
474.51
470.50
537.43
574.76
624.57
597.42
634.36
102.74
6.16%
5.08%
—
288.36
Dividend per sh₩
156.09
182.59
195.36
201.65
209.00
242.07
269.23
260.54
276.20
306.85
194.50
7.98%
6.98%
—
8.02
Div yield (avg)%
6.96
7.01
4.19
1.32
3.32
3.85
3.29
1.30
3.08
3.75
6.60
3.29
3.53
44
16.41
Payout ratio%
10.36
8.23
10.74
9.10
10.61
10.08
7.90
8.02
10.80
10.03
23.01
10.03
10.06
8
12.32
Shares (diluted)M
10.36
10.98
11.57
11.13
11.24
9.922
10.32
8.983
8.866
7.501
13.02
(7.76%)
(2.70%)
11
11.50
Buyback yield%
16.50
13.94
16.07
16.64
16.66
13.74
15.73
16.96
14.03
13.79
5.98
14.03
15.90
62
1.232
D/E ratiox
1.053
1.180
1.264
1.282
1.345
1.537
1.531
1.688
2.013
2.055
1.795
1.688
1.438
82
1.635
Enterprise value₩B
10.36
11.53
13.87
14.70
16.28
19.51
20.19
22.19
21.96
23.49
6.880
7.61%
9.23%
31
7.591
LT debt₩B
14.64
16.85
19.32
22.80
21.96
22.75
21.68
24.12
26.41
25.78
4.682
3.26%
7.07%
92
Revenue
₩9.257B
3.18%
1.00×
Cost of revenue
₩5.012B
3.05%
0.99×
Operating expenses
₩947.7M
3.06%
0.99×