0.566
Revenue₩B
7.023
7.521
8.082
8.609
9.276
9.917
10.74
11.48
12.37
12.89
0.585
6.80%
6.75%
61
26.07
Revenue growth%
13.75
15.89
12.98
10.95
12.83
14.37
17.15
14.87
14.43
14.12
26.31
14.43
14.25
92
23.28
Gross margin%
26.13
23.21
25.97
28.10
29.32
26.65
25.40
22.98
22.78
24.30
15.25
24.30
25.68
87
19.42
Operating margin%
30.23
28.73
30.77
32.08
30.31
33.28
32.97
33.43
34.07
31.16
26.63
33.28
31.62
18
17.92
Net margin%
19.17
19.86
17.23
19.33
16.39
15.62
16.46
15.44
14.94
17.55
3.81
15.62
16.84
58
14.76
P/E ratio (avg)x
18.75
16.60
14.68
15.79
14.68
12.94
12.89
13.56
14.43
13.58
31.04
13.56
14.55
51
33.31
EV/EBITx
20.52
20.14
23.33
26.84
27.48
26.04
30.16
30.99
36.01
39.69
27.50
30.99
27.16
36
20.11
FCF yield (avg)%
8.05
5.82
7.38
9.55
7.61
6.15
4.17
5.22
6.55
8.73
16.08
6.15
6.96
29
26.28
FCF margin%
28.56
26.15
28.93
29.47
27.02
26.29
26.96
25.56
25.02
27.54
7.77
26.29
26.99
75
1.236
FCF / Net incomex
0.740
0.706
0.646
0.678
0.608
0.573
0.563
0.521
0.510
0.510
1.047
0.521
0.591
42
8.49
ROIC%
17.55
19.59
17.58
17.08
16.96
19.22
17.82
18.97
19.88
21.00
4.71
19.22
18.40
36
21.93
Return on equity%
25.59
22.82
23.16
20.36
19.89
19.94
21.55
19.41
19.01
19.28
13.39
19.41
20.15
80
2.51
Return on assets%
2.15
0.73
3.59
3.31
1.20
0.40
0.40
0.40
1.01
0.40
12.77
0.40
0.87
16
76.10
EPS₩
234.39
209.73
190.49
210.46
220.83
196.54
192.48
209.72
229.89
209.78
79.13
(1.02%)
0.08%
—
12.95
EPS growth%
8.25
8.96
6.66
8.24
7.20
6.57
5.03
6.11
4.73
4.14
23.67
5.03
6.61
48
165.04
Bookvalue per sh₩
146.91
158.31
183.56
208.12
215.62
236.78
227.24
242.45
241.61
244.07
118.47
2.51%
5.11%
—
37.61
FCF per share₩
178.74
173.26
204.61
199.33
223.56
253.48
242.32
252.50
286.97
287.51
196.59
5.16%
4.59%
—
36.95
Dividend per sh₩
189.52
188.67
206.68
201.80
215.46
227.56
218.96
240.85
233.44
216.73
130.57
0.12%
(0.12%)
—
3.39
Div yield (avg)%
6.48
8.36
6.08
5.76
5.04
4.18
3.92
5.79
6.22
8.48
26.99
5.79
5.93
46
15.52
Payout ratio%
14.34
14.20
14.04
16.97
14.27
16.63
15.62
16.01
15.83
16.97
21.81
16.01
15.73
55
18.24
Shares (diluted)M
16.14
15.90
15.08
13.97
14.11
14.74
15.37
14.23
12.46
13.01
18.03
(1.60%)
(2.01%)
54
13.33
Buyback yield%
6.54
7.52
9.85
11.40
9.02
6.96
5.45
5.09
4.74
5.76
9.68
5.45
6.75
8
1.722
D/E ratiox
1.054
1.270
1.531
1.852
2.024
2.023
2.058
2.080
2.374
2.890
1.642
2.080
2.024
82
9.757
Enterprise value₩B
2.619
2.930
2.888
2.851
2.609
2.923
2.980
3.295
3.302
3.007
0.463
2.88%
1.47%
38
7.190
LT debt₩B
1.085
0.991
0.960
1.058
1.044
1.101
1.143
1.263
1.222
1.066
8.908
0.42%
(1.25%)
12
Revenue
₩12.89B
6.75%
1.00×
Cost of revenue
₩7.631B
6.63%
0.99×
Operating expenses
₩1.564B
7.64%
1.09×
Goodwill & intangibles
17.71%