8.801
Revenue₩B
17.55
17.83
18.80
18.97
19.35
20.35
21.40
22.55
22.97
23.41
9.524
3.88%
3.32%
63
16.81
Revenue growth%
20.28
21.45
23.22
21.24
20.52
20.41
20.28
22.09
20.59
19.27
25.31
20.41
20.55
61
18.02
Gross margin%
19.93
22.29
20.82
21.91
20.06
18.56
19.06
16.21
17.11
16.15
19.35
17.11
19.50
35
11.14
Operating margin%
19.08
20.27
17.75
17.69
16.34
14.14
15.94
13.06
10.16
7.28
27.00
13.06
16.14
10
26.36
Net margin%
14.70
14.68
12.64
11.45
9.88
11.03
11.85
10.13
11.88
13.33
18.61
11.85
11.86
17
33.91
P/E ratio (avg)x
28.46
29.17
27.76
30.92
33.09
30.51
34.64
35.45
35.66
39.50
29.28
35.45
32.00
58
22.13
EV/EBITx
57.23
56.53
59.14
65.25
76.69
85.37
99.74
117.1
130.7
151.5
12.95
117.1
81.03
9
27.29
FCF yield (avg)%
16.75
17.51
20.40
18.83
19.76
22.50
23.13
20.68
21.02
21.06
16.77
21.06
20.54
65
22.90
FCF margin%
22.13
24.63
25.33
25.76
24.30
26.33
24.01
22.04
23.80
25.71
16.23
24.01
24.46
51
1.344
FCF / Net incomex
1.572
1.526
1.488
1.345
1.286
1.307
1.349
1.174
1.132
1.203
1.384
1.203
1.326
29
9.45
ROIC%
7.16
9.45
8.02
10.04
11.10
8.73
11.22
12.01
10.73
12.29
25.16
11.22
10.38
38
15.00
Return on equity%
25.14
24.54
22.87
20.79
18.93
17.07
14.71
15.81
13.53
14.20
20.25
14.71
18.00
51
12.70
Return on assets%
21.64
20.82
23.70
23.56
23.97
23.22
21.55
18.89
21.63
22.02
2.17
21.63
21.83
58
284.20
EPS₩
494.36
494.89
438.17
472.53
459.18
487.82
474.44
513.31
544.81
482.08
295.80
0.98%
0.35%
—
18.40
EPS growth%
27.03
24.04
22.61
19.98
19.71
17.51
18.16
20.22
20.99
21.70
19.96
20.22
20.60
65
269.97
Bookvalue per sh₩
698.22
677.65
776.48
849.82
985.30
1,023
1,018
1,165
1,114
1,282
175.79
5.41%
7.29%
—
334.52
FCF per share₩
440.72
428.74
488.56
558.47
646.82
758.80
842.55
799.38
758.28
840.48
150.61
5.38%
7.44%
—
399.52
Dividend per sh₩
427.53
434.15
412.24
454.40
496.57
454.21
501.28
492.89
513.66
586.39
325.47
3.38%
4.20%
—
10.91
Div yield (avg)%
24.37
24.34
23.76
22.55
20.76
18.59
21.15
19.36
16.79
15.64
16.16
18.59
20.95
42
19.77
Payout ratio%
13.88
11.94
9.97
10.88
10.26
7.43
8.62
11.14
12.13
10.09
27.36
10.09
10.57
45
38.74
Shares (diluted)M
29.75
30.29
30.75
27.18
24.32
23.28
22.89
24.09
25.82
24.46
39.69
0.11%
(1.80%)
56
7.23
Buyback yield%
30.54
30.94
29.27
26.56
24.52
23.13
25.30
26.83
27.16
29.30
13.63
26.83
27.00
31
1.668
D/E ratiox
0.760
0.890
1.015
1.060
1.231
1.461
1.718
1.878
2.147
2.348
1.471
1.878
1.346
68
22.01
Enterprise value₩B
36.15
31.39
32.77
35.07
30.58
31.49
31.53
30.72
28.91
27.90
2.138
(1.82%)
(1.71%)
35
13.02
LT debt₩B
27.65
24.92
24.91
27.59
27.71
29.65
30.32
31.58
28.16
27.34
6.874
(0.27%)
0.38%
10
Revenue
₩23.41B
3.32%
1.00×
Cost of revenue
₩15.32B
3.15%
0.98×
Operating expenses
₩4.741B
3.54%
1.02×
Goodwill & intangibles
15.09%