9.017
Revenue₩B
13.13
13.96
15.06
16.48
17.77
19.39
21.15
22.45
23.70
25.54
9.233
7.52%
7.66%
86
21.80
Revenue growth%
14.89
14.50
15.59
12.85
11.32
11.68
13.98
14.80
12.42
12.13
6.35
12.42
13.41
43
3.71
Gross margin%
17.22
17.07
17.24
17.34
17.16
16.73
19.17
19.97
17.20
15.94
16.19
17.20
17.21
81
26.95
Operating margin%
10.77
10.28
8.14
10.55
8.73
9.89
9.78
9.50
7.57
5.58
26.00
9.50
9.64
50
9.65
Net margin%
4.08
6.66
5.67
3.82
3.83
3.94
1.71
3.16
2.40
1.17
7.32
2.40
3.83
67
14.80
P/E ratio (avg)x
21.76
23.79
24.92
26.84
26.84
27.03
28.42
29.27
29.84
33.19
34.68
29.27
26.94
5
36.30
EV/EBITx
24.41
26.87
28.98
30.21
31.65
32.65
33.11
31.68
35.27
39.77
30.80
33.11
31.67
19
4.42
FCF yield (avg)%
30.39
30.35
31.45
30.35
27.38
29.86
29.06
29.05
28.03
27.17
17.79
29.05
29.46
51
12.53
FCF margin%
20.42
19.99
17.14
19.69
19.87
21.35
19.83
21.89
20.95
23.58
18.13
21.35
20.21
13
1.706
FCF / Net incomex
2.874
3.195
2.878
2.609
2.498
2.240
2.517
2.686
3.001
3.303
0.874
2.686
2.780
38
17.23
ROIC%
24.06
21.18
23.68
25.56
22.96
21.90
22.55
22.97
20.39
19.89
8.77
21.90
22.76
27
7.93
Return on equity%
9.03
9.05
8.14
5.98
5.51
6.82
5.33
6.67
3.96
2.34
28.00
5.33
6.33
88
15.47
Return on assets%
22.65
21.65
22.50
20.64
19.88
20.83
19.23
19.11
21.22
18.98
24.89
19.23
20.74
86
300.64
EPS₩
105.63
117.52
134.96
138.01
158.28
159.41
178.40
197.77
185.27
185.07
327.98
3.18%
5.25%
—
26.93
EPS growth%
5.14
7.28
5.60
3.02
0.77
0.40
1.12
0.40
0.40
0.40
2.79
0.40
0.94
33
377.73
Bookvalue per sh₩
301.49
286.88
290.96
269.08
268.99
286.49
256.30
249.36
259.60
269.17
94.68
0.01%
(1.39%)
—
179.80
FCF per share₩
264.72
259.88
229.17
199.67
188.28
164.60
163.72
173.24
170.25
171.04
128.57
(1.90%)
(3.41%)
—
237.16
Dividend per sh₩
199.31
201.43
215.07
208.39
229.25
261.06
246.07
269.52
278.83
261.77
370.02
2.69%
2.51%
—
2.58
Div yield (avg)%
18.20
18.90
20.30
23.13
25.59
28.26
28.65
31.52
30.28
32.47
3.32
30.28
26.93
76
19.64
Payout ratio%
14.26
14.90
15.73
17.01
17.33
19.60
20.54
20.29
18.36
17.27
22.75
19.60
17.30
5
27.68
Shares (diluted)M
43.38
49.27
49.61
52.83
55.36
54.54
51.76
53.82
57.56
57.40
27.72
0.73%
3.94%
52
9.20
Buyback yield%
27.27
25.99
26.53
25.57
27.81
29.86
31.13
29.46
28.21
26.95
20.00
29.46
27.54
17
1.016
D/E ratiox
0.921
0.917
0.893
0.887
0.844
0.927
1.008
1.019
1.135
1.159
1.389
1.019
0.924
32
12.15
Enterprise value₩B
11.81
10.57
10.99
11.42
11.71
11.58
12.72
13.94
13.25
14.46
6.404
4.30%
2.52%
12
15.78
LT debt₩B
4.236
4.175
4.013
3.827
3.736
3.686
3.957
4.022
4.034
3.805
12.67
0.37%
(1.75%)
56
Revenue
₩25.54B
7.66%
1.00×
Cost of revenue
₩12.76B
7.68%
1.00×
Operating expenses
₩6.448B
7.85%
1.02×