9.406
Revenue₩B
9.075
9.300
9.509
9.748
10.15
10.29
10.53
10.77
11.24
11.25
9.956
2.07%
2.57%
61
9.98
Revenue growth%
13.89
11.77
13.64
12.47
12.41
11.42
11.87
10.24
9.36
12.24
23.71
11.42
12.06
63
10.95
Gross margin%
3.83
1.62
0.40
0.48
0.40
0.40
1.87
3.42
4.10
4.15
25.89
3.42
1.74
31
22.53
Operating margin%
27.55
30.06
31.09
30.84
29.72
27.84
25.55
28.48
26.70
27.66
11.67
27.66
28.16
51
29.10
Net margin%
22.45
20.47
23.12
23.41
26.33
25.03
25.07
22.95
24.32
24.44
21.31
24.44
23.86
20
11.67
P/E ratio (avg)x
13.25
15.40
15.61
17.89
18.42
17.50
16.88
17.81
20.62
19.92
33.11
17.81
17.66
66
21.57
EV/EBITx
22.74
22.44
23.53
25.78
26.35
27.02
26.79
31.35
30.38
32.86
16.16
30.38
26.57
8
23.12
FCF yield (avg)%
30.96
31.44
32.85
34.64
32.19
33.06
31.14
32.18
33.75
32.32
17.21
32.32
32.25
44
12.09
FCF margin%
19.69
20.22
22.92
20.80
23.07
23.87
23.23
24.44
25.49
26.00
27.98
24.44
23.15
63
0.817
FCF / Net incomex
2.425
2.675
2.709
2.704
2.767
2.985
3.120
3.284
3.794
4.010
0.732
3.284
2.876
31
18.26
ROIC%
0.40
0.40
0.40
0.40
0.40
2.77
0.50
0.40
0.40
0.40
14.04
0.40
0.40
88
24.22
Return on equity%
21.82
24.61
21.91
24.41
26.60
25.86
23.57
24.34
26.72
28.94
25.04
25.86
24.51
89
28.82
Return on assets%
12.51
11.59
13.79
13.02
10.46
10.54
10.03
10.44
9.97
8.43
23.56
10.03
10.50
55
31.52
EPS₩
22.02
23.47
22.46
22.70
21.43
22.36
20.13
17.43
18.57
17.91
32.16
(3.53%)
(2.46%)
—
27.81
EPS growth%
10.45
13.17
14.47
12.19
12.29
11.03
11.94
12.01
11.14
9.58
6.97
11.14
11.98
47
22.40
Bookvalue per sh₩
211.64
217.50
200.65
200.51
214.89
232.66
214.58
225.31
234.48
240.42
42.22
2.27%
2.43%
—
123.91
FCF per share₩
75.13
81.73
86.70
84.95
81.71
89.57
100.83
92.41
102.50
97.69
116.87
3.64%
1.70%
—
151.73
Dividend per sh₩
104.30
95.53
104.22
100.17
107.58
97.07
88.39
90.25
84.50
90.64
113.81
(3.37%)
(2.43%)
—
20.61
Div yield (avg)%
15.12
15.16
16.46
13.82
11.59
14.22
16.65
15.20
16.94
18.94
26.98
16.65
15.18
12
14.21
Payout ratio%
17.26
16.30
18.82
17.79
17.80
16.20
16.10
14.15
16.92
18.30
26.70
16.20
17.09
33
77.52
Shares (diluted)M
103.1
103.3
112.5
108.8
111.7
119.5
139.7
156.9
161.2
186.0
78.04
10.73%
6.88%
47
14.99
Buyback yield%
0.69
0.40
2.76
4.09
3.61
5.26
4.52
3.62
1.73
0.40
9.75
3.62
3.19
71
0.621
D/E ratiox
1.380
1.442
1.392
1.626
1.724
1.734
2.029
2.050
2.151
2.553
1.181
2.050
1.729
94
10.59
Enterprise value₩B
11.68
11.02
10.61
10.61
11.57
11.54
11.38
10.81
10.72
11.93
1.435
0.62%
0.39%
45
4.579
LT debt₩B
7.917
7.835
8.002
7.456
8.161
7.973
8.660
9.487
10.26
11.13
7.843
6.41%
3.66%
50
Revenue
₩11.25B
2.57%
1.00×
Cost of revenue
₩7.874B
2.57%
1.00×
Operating expenses
₩1.886B
2.31%
0.97×
Goodwill & intangibles
17.23%