36.29
Revenue₩B
32.38
33.18
33.35
34.41
34.19
34.84
36.15
37.24
37.91
39.19
38.07
2.77%
2.18%
56
22.08
Revenue growth%
22.55
23.88
23.06
20.27
18.48
18.26
20.34
19.00
17.62
15.14
8.45
18.26
19.64
37
11.70
Gross margin%
32.50
32.12
33.93
33.60
30.60
30.55
27.69
29.03
31.04
30.09
15.33
30.09
30.82
84
10.85
Operating margin%
6.35
4.80
5.57
4.29
4.69
4.30
3.14
0.78
3.24
0.99
9.67
3.14
4.29
34
24.42
Net margin%
27.55
25.02
25.60
23.41
22.55
23.38
25.93
27.27
26.75
27.74
21.37
26.75
25.76
6
11.42
P/E ratio (avg)x
14.11
15.08
14.73
15.67
14.88
14.13
12.26
11.90
11.71
12.40
34.74
12.26
14.12
49
35.02
EV/EBITx
42.74
45.45
52.98
56.03
57.85
62.68
70.69
81.37
89.73
100.3
20.12
81.37
60.27
27
26.37
FCF yield (avg)%
8.63
8.07
9.72
12.08
13.08
12.18
9.56
7.74
4.94
3.53
28.09
7.74
9.09
78
6.40
FCF margin%
9.13
7.97
8.38
6.51
9.26
10.82
13.22
13.91
12.95
11.15
8.15
12.95
10.04
64
0.160
FCF / Net incomex
0.376
0.403
0.398
0.366
0.397
0.394
0.367
0.355
0.319
0.296
0.846
0.355
0.371
79
28.48
ROIC%
33.99
36.74
38.08
40.20
40.71
43.22
43.06
43.60
41.00
38.17
3.89
43.06
40.46
28
18.95
Return on equity%
15.57
17.88
15.76
18.48
19.48
18.06
15.86
14.18
15.75
15.00
28.82
15.75
15.81
55
17.03
Return on assets%
14.63
17.35
19.16
20.29
19.68
18.43
20.68
22.92
21.32
22.40
12.21
21.32
19.98
11
166.60
EPS₩
683.97
618.02
652.16
697.59
649.62
680.28
666.58
749.06
816.80
899.57
176.11
6.73%
3.73%
—
20.12
EPS growth%
4.60
6.53
4.89
2.79
1.74
3.14
2.71
3.71
4.02
4.54
27.93
3.71
3.86
76
314.15
Bookvalue per sh₩
89.17
86.68
86.20
82.14
76.48
78.51
85.79
75.68
76.61
84.66
338.71
2.05%
(1.60%)
—
401.77
FCF per share₩
370.16
423.19
449.29
489.55
489.08
589.05
599.00
701.98
736.16
824.92
536.70
11.02%
10.14%
—
191.71
Dividend per sh₩
453.31
492.33
487.57
478.86
460.10
461.90
497.69
495.35
530.18
499.84
587.31
1.67%
1.56%
—
5.76
Div yield (avg)%
19.19
21.51
21.10
21.69
23.43
24.16
24.45
27.22
27.71
26.80
4.63
26.80
23.80
31
23.04
Payout ratio%
9.01
9.32
8.79
11.39
8.90
6.02
4.83
6.80
8.29
9.11
28.50
6.80
8.84
26
35.33
Shares (diluted)M
34.87
35.19
33.79
36.83
39.97
43.43
47.51
49.73
43.50
43.53
35.13
1.72%
0.82%
41
17.65
Buyback yield%
16.97
16.42
19.14
18.16
17.34
17.90
14.98
13.14
12.60
11.91
8.61
13.14
16.69
6
0.366
D/E ratiox
0.749
0.779
0.845
0.797
0.894
0.849
0.941
0.843
0.880
0.829
0.530
0.849
0.844
51
35.68
Enterprise value₩B
15.12
16.01
17.48
20.02
20.16
20.73
20.02
19.04
22.16
24.95
45.84
4.35%
4.46%
55
5.554
LT debt₩B
27.86
29.37
32.88
37.07
36.57
42.71
42.10
43.50
48.19
56.82
11.27
9.22%
8.35%
16
Revenue
₩39.19B
2.18%
1.00×
Cost of revenue
₩23.59B
2.24%
1.01×
Operating expenses
₩4.922B
2.34%
1.02×