7.565
Revenue₩B
9.154
9.504
9.949
10.23
10.64
11.33
11.89
12.76
13.54
14.55
8.202
6.46%
5.07%
89
20.29
Revenue growth%
31.40
29.43
29.18
28.84
26.73
29.42
32.13
29.39
27.87
28.02
16.64
29.39
29.28
38
23.68
Gross margin%
18.46
18.31
19.39
19.81
22.64
19.87
18.56
21.36
19.84
19.18
16.67
19.84
19.60
88
17.43
Operating margin%
4.40
6.07
4.32
4.82
6.05
3.82
2.21
0.77
0.40
1.54
4.55
1.54
4.07
64
2.46
Net margin%
15.31
18.19
17.85
15.59
12.91
13.83
16.74
15.88
15.83
14.02
22.88
15.83
15.71
90
7.161
P/E ratio (avg)x
19.41
20.04
20.62
20.93
22.97
24.00
26.98
26.96
25.53
25.57
36.43
25.57
23.49
59
30.74
EV/EBITx
20.48
21.59
18.35
17.79
17.43
14.79
15.10
15.64
16.34
16.05
12.24
15.64
16.89
91
3.39
FCF yield (avg)%
7.34
7.88
7.00
4.46
6.51
7.25
9.88
12.03
12.01
13.11
22.66
12.01
7.61
30
24.48
FCF margin%
8.15
9.54
12.42
11.00
11.13
10.16
10.80
9.76
7.30
7.85
29.49
9.76
9.96
84
0.485
FCF / Net incomex
0.976
0.963
1.051
1.035
1.076
1.212
1.332
1.426
1.630
1.867
1.678
1.426
1.144
36
27.91
ROIC%
1.96
0.60
0.40
0.40
0.40
0.40
3.10
1.64
2.12
2.16
28.33
2.12
1.12
36
10.30
Return on equity%
28.54
28.57
26.61
29.40
26.69
26.91
29.57
31.61
30.50
31.57
26.84
30.50
28.98
85
26.72
Return on assets%
13.29
15.75
17.67
16.66
18.37
17.73
19.70
18.09
20.55
19.24
5.27
19.24
17.91
72
188.14
EPS₩
201.57
233.45
222.42
221.19
236.66
240.31
259.48
266.50
302.05
281.97
207.57
3.57%
3.17%
—
10.59
EPS growth%
6.28
9.19
9.84
9.01
10.32
11.18
11.47
9.70
10.64
10.75
23.32
10.75
10.08
89
35.89
Bookvalue per sh₩
44.45
45.90
51.26
58.43
61.91
66.29
68.04
72.84
67.62
63.12
155.21
0.39%
4.22%
—
169.98
FCF per share₩
95.76
102.61
101.70
117.48
113.42
113.03
108.62
109.58
123.90
141.04
80.47
4.46%
4.00%
—
184.71
Dividend per sh₩
277.52
287.71
311.84
338.54
319.84
334.63
309.74
294.84
320.22
304.23
165.29
(1.00%)
1.74%
—
21.06
Div yield (avg)%
0.40
1.18
2.57
0.40
0.40
0.94
0.40
2.80
0.40
0.40
9.46
0.40
0.40
40
2.22
Payout ratio%
2.09
0.40
0.40
0.40
1.26
2.99
4.69
4.23
5.15
7.57
26.73
4.69
2.54
37
35.57
Shares (diluted)M
34.92
36.43
38.11
39.56
36.36
34.02
34.39
34.77
38.35
36.46
34.97
0.06%
0.21%
21
29.76
Buyback yield%
12.88
11.58
9.39
9.40
8.97
7.25
5.44
7.16
6.25
7.69
6.26
7.16
8.33
10
1.586
D/E ratiox
0.338
0.301
0.314
0.276
0.239
0.263
0.254
0.246
0.214
0.186
1.449
0.246
0.258
59
8.316
Enterprise value₩B
2.017
1.997
2.304
2.379
2.263
2.624
2.570
2.459
2.385
2.306
9.577
0.38%
1.58%
56
1.081
LT debt₩B
15.83
17.00
18.67
20.08
21.09
21.54
21.58
19.95
18.17
20.15
17.02
(0.91%)
3.63%
13
Revenue
₩14.55B
5.07%
1.00×
Cost of revenue
₩8.032B
5.16%
1.01×
Operating expenses
₩1.557B
4.38%
0.94×