9.118
Revenue₩B
10.10
10.49
11.14
11.52
12.15
12.95
13.67
14.37
15.48
16.31
9.772
6.07%
5.69%
75
2.34
Revenue growth%
19.79
18.95
20.23
17.69
18.41
17.11
16.24
14.39
12.52
10.97
15.10
14.39
17.40
60
9.35
Gross margin%
6.89
4.53
6.73
5.54
3.83
5.99
8.12
8.19
10.27
11.46
3.79
8.19
6.81
88
20.73
Operating margin%
21.22
19.72
16.75
19.23
16.51
14.73
12.57
9.58
9.32
6.75
9.73
9.58
15.62
84
16.29
Net margin%
20.24
21.19
19.41
21.07
23.97
26.14
23.63
26.03
23.73
20.81
29.70
23.73
22.41
93
17.57
P/E ratio (avg)x
27.71
28.90
30.59
28.85
30.19
32.04
33.39
29.98
26.71
25.98
29.66
29.98
29.44
83
9.807
EV/EBITx
54.07
60.04
68.85
73.57
84.08
91.86
98.47
104.1
116.7
135.4
22.78
104.1
87.97
76
25.44
FCF yield (avg)%
17.19
18.18
20.51
23.17
21.70
21.13
19.58
16.95
15.17
13.88
16.40
16.95
18.88
82
11.60
FCF margin%
8.80
9.00
6.65
6.15
8.64
7.68
7.05
8.65
8.92
6.05
27.28
7.68
8.16
8
1.154
FCF / Net incomex
2.355
2.663
3.022
3.227
3.649
4.175
4.760
4.720
5.512
6.392
1.551
4.760
3.912
26
4.98
ROIC%
13.00
11.16
10.02
12.93
10.53
12.44
13.55
13.20
15.62
16.18
7.49
13.55
12.96
80
18.97
Return on equity%
33.89
36.19
34.51
36.60
34.20
33.80
34.54
34.27
31.62
29.87
18.88
33.80
34.24
17
26.42
Return on assets%
8.75
8.75
11.09
10.68
8.31
8.99
9.95
7.72
8.77
6.16
25.28
8.77
8.76
49
54.73
EPS₩
61.54
59.16
58.66
60.31
60.17
54.15
51.45
53.82
56.27
51.56
60.06
(3.04%)
(2.68%)
—
8.25
EPS growth%
19.77
18.47
16.72
16.70
15.50
16.50
16.28
16.21
19.11
19.55
16.54
16.50
16.71
92
109.97
Bookvalue per sh₩
137.69
130.17
130.43
121.79
123.65
123.64
117.91
121.50
109.69
98.92
54.32
(4.36%)
(3.93%)
—
70.23
FCF per share₩
31.86
29.41
31.73
33.68
35.99
36.18
38.61
37.61
33.95
37.17
133.31
0.65%
2.35%
—
34.97
Dividend per sh₩
111.34
113.42
129.56
129.58
153.56
153.82
172.34
189.29
207.60
241.49
63.27
9.48%
8.80%
—
9.31
Div yield (avg)%
20.86
19.52
19.47
19.61
17.04
14.87
13.98
16.72
15.62
13.38
8.44
14.87
16.88
15
9.54
Payout ratio%
19.54
19.15
22.10
24.38
27.20
25.02
23.38
24.28
24.78
25.71
17.00
24.78
24.33
37
48.93
Shares (diluted)M
54.66
54.21
54.60
56.19
63.56
74.03
81.64
89.78
96.97
102.5
48.20
10.03%
6.79%
73
10.51
Buyback yield%
2.98
2.75
3.20
5.74
6.81
5.69
8.33
10.82
10.84
7.97
13.23
8.33
6.28
35
1.726
D/E ratiox
1.061
1.118
1.201
1.157
1.003
1.068
1.029
1.042
0.902
0.820
0.918
1.029
1.052
65
1.247
Enterprise value₩B
7.794
8.720
9.064
9.439
11.40
12.96
13.05
15.59
16.32
16.50
11.20
7.67%
8.68%
44
0.682
LT debt₩B
9.877
8.656
8.079
7.320
7.582
7.960
7.241
6.874
6.262
5.624
8.314
(5.80%)
(6.71%)
8
Revenue
₩16.31B
5.69%
1.00×
Cost of revenue
₩11.42B
5.69%
1.00×
Operating expenses
₩2.282B
5.87%
1.02×