23.64
Revenue₩B
20.70
22.15
24.00
26.54
29.36
31.72
34.94
37.86
40.57
43.85
25.28
8.35%
8.55%
40
29.98
Revenue growth%
18.70
18.07
19.77
20.47
22.63
21.63
20.32
18.18
17.92
19.46
14.93
19.46
19.62
76
20.79
Gross margin%
1.86
0.60
1.14
1.44
0.40
1.04
1.06
0.40
2.08
2.76
11.09
1.06
1.10
11
7.04
Operating margin%
1.17
2.41
1.36
3.37
5.16
5.96
6.74
5.09
6.96
6.81
13.15
6.74
5.13
72
27.04
Net margin%
26.45
26.18
29.14
32.01
32.00
34.59
33.11
32.05
30.28
30.50
9.79
32.05
31.25
15
21.13
P/E ratio (avg)x
17.75
19.80
22.12
21.35
23.87
27.09
29.57
32.02
32.38
34.37
30.13
32.02
25.48
70
35.52
EV/EBITx
17.01
18.05
16.66
17.05
17.42
16.36
17.09
15.73
14.07
13.54
22.56
15.73
16.84
74
28.01
FCF yield (avg)%
22.05
24.48
25.86
28.77
26.04
27.55
30.36
32.15
34.82
34.67
21.35
32.15
28.16
8
2.20
FCF margin%
23.62
24.03
25.60
23.84
24.40
24.36
23.51
23.94
25.58
23.21
17.07
23.94
23.98
55
0.689
FCF / Net incomex
1.503
1.557
1.750
1.839
1.703
1.732
1.695
1.859
1.754
1.686
0.493
1.732
1.718
16
3.13
ROIC%
2.01
3.89
6.11
7.74
8.63
7.61
7.68
5.33
5.92
6.01
6.23
6.01
6.06
20
8.23
Return on equity%
6.67
7.06
6.82
7.93
8.33
8.47
8.54
6.25
7.05
5.69
28.26
7.05
7.06
22
12.77
Return on assets%
22.49
25.49
23.16
25.86
23.42
21.25
21.37
21.85
19.14
16.50
11.36
21.25
22.17
12
476.15
EPS₩
315.44
287.43
277.16
285.42
291.16
295.07
298.75
270.90
257.95
232.18
499.79
(4.43%)
(3.05%)
—
18.77
EPS growth%
20.95
19.42
19.11
20.60
22.99
22.43
22.42
20.38
21.73
20.39
20.06
21.73
20.78
30
395.11
Bookvalue per sh₩
219.52
237.72
267.90
291.46
308.70
316.08
366.47
434.87
488.15
520.46
77.07
11.01%
9.29%
—
295.87
FCF per share₩
325.22
369.47
356.14
417.49
421.61
406.34
397.17
439.31
521.31
599.55
433.20
7.30%
6.22%
—
280.30
Dividend per sh₩
423.36
428.29
418.45
464.18
497.80
504.67
487.67
522.02
519.64
587.63
426.82
3.37%
4.58%
—
14.25
Div yield (avg)%
19.47
19.61
18.89
17.52
18.29
17.30
18.05
16.76
17.47
16.21
4.35
17.30
17.79
24
23.75
Payout ratio%
7.09
7.61
10.21
8.67
8.53
6.20
4.24
4.37
2.55
2.24
16.34
4.24
6.65
67
56.09
Shares (diluted)M
70.42
73.95
73.65
81.18
85.55
101.1
105.4
101.0
105.0
113.3
55.33
5.77%
4.98%
18
19.03
Buyback yield%
13.30
12.13
10.51
11.19
13.50
12.88
14.02
11.89
12.73
11.95
4.52
12.73
12.43
90
0.894
D/E ratiox
0.800
0.856
0.733
0.766
0.746
0.747
0.683
0.691
0.622
0.647
1.598
0.683
0.740
23
35.81
Enterprise value₩B
20.55
19.49
17.85
15.62
14.00
13.01
12.01
11.19
11.05
9.541
3.932
(7.38%)
(7.69%)
77
38.43
LT debt₩B
28.68
29.80
28.46
26.49
29.34
31.05
29.80
29.47
28.26
26.74
22.20
(1.84%)
(1.62%)
23
Revenue
₩43.85B
8.55%
1.00×
Cost of revenue
₩26.70B
8.34%
0.98×
Operating expenses
₩8.106B
8.63%
1.01×
Goodwill & intangibles
16.32%