4.629
Revenue₩B
8.095
8.498
8.587
8.688
8.956
9.229
9.341
9.834
9.980
10.35
4.879
2.93%
2.66%
66
19.59
Revenue growth%
22.37
21.08
18.68
17.34
15.65
17.41
16.23
15.87
13.35
14.90
19.45
15.87
16.79
24
24.88
Gross margin%
30.06
28.46
26.38
25.15
26.72
24.86
27.35
25.02
22.44
19.73
16.87
24.86
25.77
16
27.79
Operating margin%
28.54
30.93
30.45
30.60
29.02
31.66
31.53
33.69
35.90
33.78
22.95
33.69
31.23
64
28.39
Net margin%
2.55
4.43
5.38
6.07
4.16
2.65
2.50
0.40
1.60
0.40
18.03
1.60
2.60
26
18.77
P/E ratio (avg)x
50.22
51.68
59.49
64.61
69.13
69.98
75.07
86.90
93.35
102.6
37.59
86.90
69.56
7
6.515
EV/EBITx
12.78
11.88
12.25
11.84
12.57
13.93
12.76
13.03
11.61
11.98
13.37
12.76
12.41
35
3.14
FCF yield (avg)%
5.79
6.63
8.34
10.68
7.90
5.49
4.80
2.32
0.40
0.40
10.71
2.32
5.64
89
15.69
FCF margin%
29.96
29.61
29.70
31.66
33.26
34.25
35.22
34.17
36.60
34.34
28.71
34.34
33.72
76
1.328
FCF / Net incomex
2.204
2.438
2.464
2.548
2.880
2.934
3.478
3.954
4.687
4.816
0.245
3.954
2.907
85
6.07
ROIC%
28.01
28.96
30.34
27.87
24.94
23.23
24.08
26.25
23.95
22.17
9.67
23.95
25.60
83
9.62
Return on equity%
13.55
14.02
13.87
11.97
11.40
14.17
15.04
18.03
16.72
14.48
15.76
15.04
14.09
23
10.61
Return on assets%
26.74
26.18
23.32
24.55
25.80
27.74
28.35
30.26
31.06
31.28
26.90
30.26
27.24
27
27.44
EPS₩
69.28
67.11
69.92
60.67
53.32
54.85
49.65
50.02
44.38
45.40
28.32
(3.16%)
(5.46%)
—
10.50
EPS growth%
24.85
23.77
21.04
18.91
19.66
22.41
24.18
22.25
24.83
22.41
28.62
22.41
22.41
54
106.81
Bookvalue per sh₩
30.35
29.91
31.38
29.55
29.73
27.76
24.93
25.24
22.32
20.66
171.74
(7.03%)
(2.68%)
—
151.07
FCF per share₩
120.92
116.66
108.72
120.36
132.64
128.22
125.84
130.79
116.66
102.71
81.31
(4.99%)
(2.27%)
—
96.84
Dividend per sh₩
32.97
29.64
30.18
26.50
25.29
26.33
28.13
26.75
23.37
24.12
77.03
(0.95%)
(3.30%)
—
7.34
Div yield (avg)%
0.40
3.04
4.10
6.37
9.25
6.63
7.18
10.06
9.41
9.64
18.71
9.41
6.91
89
24.19
Payout ratio%
3.25
2.79
3.05
2.08
0.40
3.12
3.98
1.75
1.52
4.09
2.41
3.12
2.92
22
33.75
Shares (diluted)M
25.59
22.77
20.42
18.66
17.20
18.44
19.25
16.96
15.35
15.97
34.81
(1.47%)
(4.96%)
7
10.31
Buyback yield%
7.82
10.26
8.68
11.22
12.44
14.35
16.75
19.28
18.40
17.13
5.67
17.13
13.40
73
1.579
D/E ratiox
1.709
1.626
1.564
1.481
1.600
1.882
1.774
2.010
2.041
2.359
0.690
2.010
1.741
20
7.994
Enterprise value₩B
9.744
11.07
10.74
11.73
11.18
12.01
12.14
12.40
12.69
11.65
10.28
0.84%
3.12%
7
1.665
LT debt₩B
1.891
2.093
2.261
2.242
2.428
2.491
2.596
2.911
3.341
3.512
5.629
7.66%
7.67%
52
Revenue
₩10.35B
2.66%
1.00×
Cost of revenue
₩5.425B
2.28%
0.96×
Operating expenses
₩2.371B
2.78%
1.01×