11.69
Revenue₩B
9.945
11.02
11.83
13.10
14.34
15.75
17.37
19.29
20.62
22.58
12.52
9.50%
9.69%
82
9.78
Revenue growth%
28.05
27.28
27.16
26.05
28.21
30.57
28.71
27.31
28.84
30.69
18.69
28.84
28.13
65
27.11
Gross margin%
24.10
24.98
23.91
23.56
24.00
21.49
19.91
18.51
17.42
17.91
28.95
18.51
22.52
87
13.71
Operating margin%
21.17
21.85
20.89
21.77
20.51
19.74
18.46
16.08
18.09
17.92
24.49
18.09
20.12
26
9.16
Net margin%
9.70
10.90
11.57
11.43
8.81
10.51
12.51
11.66
11.47
8.93
19.28
11.47
11.16
38
31.90
P/E ratio (avg)x
27.36
26.33
27.71
30.42
33.81
38.82
39.05
42.38
48.78
45.09
17.71
42.38
36.32
56
19.02
EV/EBITx
30.10
32.50
35.76
33.31
38.68
43.56
41.21
44.95
43.88
42.14
23.37
43.56
39.95
20
5.81
FCF yield (avg)%
18.23
19.12
21.77
18.83
20.79
23.77
25.34
28.18
28.31
31.14
18.04
28.18
22.77
91
3.79
FCF margin%
0.63
2.71
4.68
4.60
2.95
5.92
5.41
2.93
3.48
3.32
12.80
3.48
3.40
41
0.287
FCF / Net incomex
1.128
1.253
1.224
1.128
1.171
1.278
1.202
1.154
1.168
1.255
0.319
1.202
1.186
31
7.90
ROIC%
4.10
6.62
4.01
1.19
3.16
2.96
3.79
2.97
5.54
4.88
17.45
3.79
3.90
55
29.70
Return on equity%
7.90
8.20
7.00
7.81
9.18
7.32
7.61
8.99
9.83
11.31
13.01
8.99
8.05
44
25.95
Return on assets%
17.16
19.38
19.11
18.13
17.96
17.30
14.89
17.42
18.46
16.96
22.80
17.30
17.69
7
389.01
EPS₩
138.66
126.42
134.46
141.42
152.48
139.89
129.81
148.11
158.48
146.98
428.68
(0.73%)
0.17%
—
6.10
EPS growth%
12.58
11.75
13.74
11.30
8.96
9.37
10.22
12.44
14.41
17.04
12.75
12.44
12.10
36
518.57
Bookvalue per sh₩
346.89
352.48
343.66
387.61
396.08
452.02
455.72
474.14
540.89
580.79
337.99
7.96%
5.86%
—
339.95
FCF per share₩
424.70
435.68
489.70
444.52
495.34
466.21
463.20
517.79
557.32
555.81
148.85
2.33%
2.92%
—
437.71
Dividend per sh₩
399.23
428.20
463.17
494.73
484.41
537.57
612.49
601.38
705.32
760.25
341.62
9.43%
8.05%
—
6.43
Div yield (avg)%
16.97
14.96
12.35
13.96
16.96
19.23
16.90
14.46
15.10
14.25
5.39
15.10
15.03
93
8.38
Payout ratio%
17.75
18.83
16.07
14.03
16.15
15.92
17.95
20.02
19.25
21.23
24.97
19.25
17.85
72
37.74
Shares (diluted)M
28.21
28.25
29.28
27.32
24.78
24.12
21.02
21.16
21.03
22.24
37.51
(2.14%)
(4.04%)
50
11.98
Buyback yield%
18.41
17.50
16.43
14.45
14.63
15.96
18.42
17.03
16.89
17.97
4.90
17.03
16.96
16
1.554
D/E ratiox
0.174
0.190
0.197
0.203
0.196
0.195
0.203
0.220
0.202
0.205
1.790
0.203
0.200
7
6.981
Enterprise value₩B
4.581
4.783
4.315
4.627
4.318
4.721
4.934
4.667
4.400
3.797
7.913
(2.54%)
(1.22%)
75
15.95
LT debt₩B
13.34
13.83
12.99
11.93
12.34
12.63
12.10
12.73
11.10
11.47
1.679
(1.46%)
(1.96%)
48
Revenue
₩22.58B
9.69%
1.00×
Cost of revenue
₩10.84B
9.81%
1.01×
Operating expenses
₩4.990B
10.14%
1.04×
Goodwill & intangibles
18.10%