12.45
Revenue₩B
9.123
9.897
10.40
11.22
12.25
13.10
13.96
15.29
16.50
17.58
13.59
7.50%
7.56%
24
6.86
Revenue growth%
2.91
2.94
2.16
2.40
1.75
2.87
4.54
1.81
0.40
2.26
3.39
2.26
2.33
76
17.33
Gross margin%
4.02
2.93
4.07
6.09
3.64
2.05
2.95
3.97
6.14
4.05
21.80
3.97
4.00
20
5.51
Operating margin%
13.92
11.14
8.45
10.02
10.43
7.83
5.78
3.46
1.06
2.26
17.39
3.46
8.14
79
21.81
Net margin%
6.59
7.06
6.70
5.05
3.04
1.22
0.40
2.15
0.40
0.40
27.33
0.40
2.60
11
7.635
P/E ratio (avg)x
21.29
20.13
18.10
17.28
15.59
14.01
15.52
14.05
13.74
13.59
12.23
14.01
15.55
44
27.35
EV/EBITx
23.54
25.75
30.89
36.31
35.58
41.30
40.81
43.69
48.46
56.54
25.42
43.69
38.56
41
28.54
FCF yield (avg)%
14.95
12.12
12.71
12.75
10.84
12.71
14.38
12.24
13.49
13.48
12.46
13.48
12.73
94
2.63
FCF margin%
27.96
25.71
27.22
27.75
30.56
29.93
32.11
34.29
34.98
33.66
11.13
33.66
30.24
90
1.306
FCF / Net incomex
0.854
0.974
1.153
1.190
1.222
1.379
1.358
1.351
1.591
1.681
0.169
1.379
1.286
93
9.82
ROIC%
0.40
3.39
2.16
1.36
1.58
0.40
2.45
0.85
0.40
0.40
20.07
0.40
1.10
89
18.02
Return on equity%
15.02
16.05
16.42
15.94
14.25
13.26
10.49
10.73
13.66
12.56
18.07
12.56
13.96
88
15.73
Return on assets%
25.61
25.15
25.91
23.55
22.21
23.53
21.47
22.91
23.03
23.25
8.44
23.03
23.39
37
609.83
EPS₩
866.94
850.88
908.28
1,032
986.26
974.44
923.93
915.96
849.26
954.54
680.34
(0.65%)
1.92%
—
21.62
EPS growth%
0.40
2.25
4.67
4.11
6.35
4.79
6.93
5.01
4.76
5.79
12.68
5.01
4.77
26
607.25
Bookvalue per sh₩
633.90
647.74
577.30
557.87
510.64
542.57
522.98
477.80
426.04
452.28
757.02
(2.40%)
(2.29%)
—
991.81
FCF per share₩
778.95
889.73
845.75
928.68
1,067
1,111
1,235
1,170
1,116
1,045
320.29
(0.41%)
4.16%
—
649.16
Dividend per sh₩
502.78
525.51
569.25
583.69
636.08
691.93
616.16
562.75
491.77
424.41
782.18
(7.77%)
(2.71%)
—
25.79
Div yield (avg)%
20.42
20.00
20.62
19.59
19.71
17.86
19.36
22.18
23.80
20.99
3.31
20.99
20.21
18
18.39
Payout ratio%
30.64
31.06
32.64
35.64
36.26
33.91
33.96
31.94
33.30
32.11
18.54
33.30
32.97
86
13.35
Shares (diluted)M
24.21
26.09
26.90
28.06
29.80
35.73
37.38
41.66
43.63
48.44
13.61
10.20%
7.00%
81
6.38
Buyback yield%
18.60
17.59
15.07
17.35
15.54
16.37
13.45
14.69
12.69
10.21
7.75
13.45
15.30
19
1.579
D/E ratiox
2.507
3.002
3.209
3.470
4.065
4.783
4.781
4.622
5.334
5.942
0.528
4.783
4.344
31
8.116
Enterprise value₩B
9.762
8.854
8.538
7.875
7.938
8.138
7.625
7.243
6.921
6.690
8.821
(3.36%)
(4.03%)
44
2.999
LT debt₩B
0.968
0.924
0.811
0.866
0.784
0.687
0.681
0.652
0.642
0.554
2.211
(6.69%)
(4.64%)
34
Revenue
₩17.58B
7.56%
1.00×
Cost of revenue
₩11.99B
7.28%
0.97×
Operating expenses
₩2.699B
8.61%
1.10×
Goodwill & intangibles
16.69%