9.383
Revenue₩B
15.68
16.46
16.71
17.32
17.83
18.47
19.14
19.69
19.91
20.14
10.42
2.47%
2.61%
59
15.79
Revenue growth%
8.77
8.49
10.33
11.26
10.46
12.17
10.38
13.21
15.75
14.86
21.19
13.21
10.86
10
9.56
Gross margin%
3.14
2.24
2.86
2.91
4.24
4.42
6.66
5.77
7.45
5.25
18.14
5.77
4.33
72
24.78
Operating margin%
1.51
0.40
2.93
0.73
0.40
2.01
0.93
0.40
0.40
0.40
12.18
0.40
0.56
63
16.30
Net margin%
28.48
26.06
24.38
22.77
22.35
20.02
19.39
21.36
22.65
23.96
14.41
21.36
22.71
46
31.95
P/E ratio (avg)x
30.41
34.16
35.34
31.61
35.83
38.07
38.39
40.05
43.73
47.72
20.53
40.05
36.95
40
10.05
EV/EBITx
35.81
36.11
35.01
35.47
32.78
32.26
30.53
32.74
29.99
32.99
11.93
32.26
32.88
43
16.97
FCF yield (avg)%
23.36
23.16
25.90
27.53
29.98
27.38
30.37
29.84
27.21
30.12
16.56
29.84
27.45
79
10.80
FCF margin%
3.39
3.97
3.64
1.62
3.30
1.47
0.40
0.40
2.69
2.59
10.14
1.47
2.64
34
1.355
FCF / Net incomex
1.979
2.011
2.068
2.388
2.408
2.441
2.696
2.996
3.170
3.174
1.510
2.996
2.425
81
15.72
ROIC%
9.40
8.87
11.44
11.89
14.23
13.05
11.16
13.47
13.41
11.65
14.98
13.05
11.77
30
3.59
Return on equity%
21.53
19.88
19.92
19.07
19.11
20.17
18.47
19.06
18.90
15.96
19.23
18.90
19.09
71
14.08
Return on assets%
7.91
9.27
6.95
4.37
1.97
2.12
0.73
0.40
0.40
0.40
19.34
0.40
2.04
29
295.35
EPS₩
119.94
118.07
118.00
128.46
128.24
122.86
139.35
149.78
157.63
148.12
309.00
2.92%
2.62%
—
20.48
EPS growth%
23.39
22.54
23.77
24.68
26.76
28.22
26.85
28.26
28.35
30.19
15.97
28.26
26.80
41
182.52
Bookvalue per sh₩
527.82
531.56
587.23
620.25
651.51
711.87
684.77
796.37
783.23
871.42
312.37
5.99%
6.88%
—
206.24
FCF per share₩
153.15
166.18
188.93
188.61
205.21
210.22
233.64
266.63
256.13
289.47
350.19
7.12%
5.66%
—
243.33
Dividend per sh₩
362.32
361.04
354.86
402.98
397.65
474.26
471.21
477.90
534.94
559.07
309.58
7.05%
6.19%
—
22.69
Div yield (avg)%
25.24
26.87
27.93
28.47
27.84
29.33
26.96
29.50
26.71
26.77
18.30
26.96
27.40
77
4.62
Payout ratio%
17.49
19.88
20.30
22.47
23.69
25.48
23.45
22.09
19.20
16.73
19.44
22.09
21.20
88
16.91
Shares (diluted)M
20.91
21.16
21.41
21.41
21.48
22.33
26.18
27.03
30.32
31.28
17.19
7.80%
3.81%
85
20.15
Buyback yield%
18.79
18.98
21.78
22.67
21.87
22.37
21.06
19.25
21.67
21.91
26.03
21.67
21.72
19
1.594
D/E ratiox
0.411
0.355
0.309
0.324
0.333
0.318
0.303
0.325
0.343
0.292
0.194
0.318
0.325
65
13.98
Enterprise value₩B
5.039
5.390
5.516
5.222
5.053
5.284
5.501
6.056
5.609
5.940
16.57
3.29%
0.78%
42
4.613
LT debt₩B
6.313
6.835
7.208
7.659
8.685
8.194
9.550
10.51
11.34
13.29
9.080
8.88%
8.38%
25
Revenue
₩20.14B
2.61%
1.00×
Cost of revenue
₩14.10B
2.61%
1.00×
Operating expenses
₩4.055B
2.37%
0.98×
Goodwill & intangibles
18.35%