54.24
Revenue₩B
23.30
25.14
27.11
29.41
32.13
35.26
38.58
41.85
45.22
48.72
56.53
8.68%
8.28%
55
20.14
Revenue growth%
18.40
16.41
17.24
16.74
16.01
16.69
15.20
17.17
18.44
18.01
16.68
17.17
16.96
25
18.18
Gross margin%
16.99
15.38
15.85
17.30
16.68
18.29
17.19
16.16
15.27
18.07
6.85
17.19
16.84
37
13.87
Operating margin%
20.48
19.88
21.33
23.67
25.57
23.78
25.24
23.80
22.96
24.57
24.40
23.80
23.73
82
22.56
Net margin%
0.40
0.40
0.42
0.40
0.40
0.54
3.44
6.11
4.65
6.41
7.85
4.65
0.48
57
37.36
P/E ratio (avg)x
11.61
11.47
13.01
12.27
13.78
14.45
13.47
14.86
15.68
17.02
35.85
14.86
13.63
42
21.41
EV/EBITx
25.80
27.18
27.72
25.25
25.16
22.53
21.86
19.24
16.76
14.38
6.687
19.24
23.85
80
22.77
FCF yield (avg)%
15.65
17.60
20.42
20.42
20.52
18.79
18.15
16.31
19.13
18.63
11.21
18.63
18.71
84
29.31
FCF margin%
5.76
5.99
3.03
2.43
1.73
2.01
1.09
1.64
0.85
2.43
11.56
1.64
2.22
24
0.197
FCF / Net incomex
1.093
1.009
1.044
0.935
0.924
0.912
0.888
0.872
0.769
0.681
0.840
0.872
0.918
65
22.01
ROIC%
13.53
11.23
11.23
10.11
9.96
7.07
9.23
7.56
6.30
9.12
26.12
7.56
9.59
68
20.10
Return on equity%
16.21
16.58
13.59
15.96
16.58
16.09
16.08
16.64
14.92
15.32
6.00
16.08
16.08
15
13.41
Return on assets%
9.83
8.21
8.18
6.72
5.40
7.10
4.96
6.48
4.45
2.51
6.91
4.96
6.60
47
486.50
EPS₩
166.73
190.15
216.85
231.37
222.17
249.09
279.71
277.84
320.89
358.24
528.89
10.03%
8.11%
—
21.95
EPS growth%
11.17
8.95
7.16
9.28
6.41
5.13
8.10
9.04
10.02
7.33
19.81
8.10
8.52
39
456.78
Bookvalue per sh₩
233.40
222.62
218.33
238.84
261.43
240.68
275.56
286.27
327.25
362.52
151.42
6.76%
4.25%
—
215.84
FCF per share₩
294.98
331.05
346.82
342.28
336.36
355.00
383.57
429.33
488.90
479.56
79.78
7.35%
6.58%
—
327.00
Dividend per sh₩
263.41
251.44
217.18
227.83
239.86
236.27
245.83
217.67
213.66
187.28
374.98
(4.83%)
(4.33%)
—
12.00
Div yield (avg)%
6.35
7.54
8.10
6.06
8.38
5.39
3.28
5.19
4.75
5.43
8.92
5.19
5.75
31
7.22
Payout ratio%
10.26
9.70
12.36
15.02
17.00
14.69
15.30
13.83
11.84
12.80
25.07
13.83
13.32
14
85.83
Shares (diluted)M
123.8
139.3
141.5
156.6
167.7
185.5
181.4
203.5
240.8
261.0
84.15
9.24%
8.22%
92
5.31
Buyback yield%
23.51
24.52
22.00
24.07
26.40
29.18
27.97
28.62
29.79
28.84
20.43
28.84
27.19
18
1.466
D/E ratiox
0.766
0.727
0.808
0.858
0.974
1.036
1.150
1.178
1.328
1.491
0.138
1.178
1.005
27
33.40
Enterprise value₩B
58.87
57.31
64.29
76.70
80.69
81.35
78.90
81.60
95.11
104.6
46.78
5.33%
7.54%
78
29.51
LT debt₩B
9.052
9.699
10.65
11.67
12.39
14.09
13.88
14.94
15.59
15.58
19.60
4.69%
5.83%
61
Revenue
₩48.72B
8.28%
1.00×
Cost of revenue
₩30.38B
8.13%
0.99×
Operating expenses
₩5.322B
8.38%
1.01×