5.133
Revenue₩B
16.70
16.58
16.53
17.13
17.31
17.94
18.18
18.14
18.13
18.63
5.703
1.48%
1.42%
80
21.42
Revenue growth%
6.99
6.72
8.17
8.62
6.01
5.91
6.10
4.99
2.21
2.66
11.63
4.99
6.05
76
8.05
Gross margin%
31.09
29.07
26.34
24.98
25.57
24.24
24.03
21.66
21.44
22.45
16.70
22.45
24.61
73
29.43
Operating margin%
18.45
20.97
20.27
22.77
23.59
25.02
25.96
25.85
25.28
26.19
23.66
25.85
24.31
41
25.66
Net margin%
12.23
9.89
9.75
9.81
10.31
11.62
13.04
13.67
12.44
12.05
27.22
12.44
11.83
39
25.76
P/E ratio (avg)x
51.36
51.48
53.35
50.49
55.50
55.78
61.26
68.77
77.10
76.79
27.21
68.77
55.64
83
20.33
EV/EBITx
13.88
14.40
15.55
15.12
16.30
15.93
14.32
13.53
12.90
12.94
12.66
13.53
14.36
38
27.67
FCF yield (avg)%
4.16
5.69
7.52
6.64
9.38
11.28
9.82
12.06
12.62
12.94
12.71
12.06
9.60
34
28.44
FCF margin%
29.71
27.91
30.39
29.23
28.20
30.01
28.39
31.38
33.66
34.11
14.43
31.38
29.86
41
1.211
FCF / Net incomex
1.107
1.226
1.379
1.551
1.631
1.932
1.944
1.898
1.963
1.967
0.821
1.944
1.764
16
18.34
ROIC%
11.47
11.98
13.58
14.77
14.51
13.77
16.61
16.27
17.09
15.05
16.67
16.27
14.64
46
7.19
Return on equity%
9.50
9.77
12.23
11.39
10.27
10.13
12.11
10.35
10.16
11.72
24.62
10.35
10.31
88
18.96
Return on assets%
25.39
28.35
30.67
30.72
32.83
34.67
36.01
35.30
36.35
38.98
9.41
36.01
33.75
34
896.08
EPS₩
803.30
823.93
787.17
843.24
951.40
1,021
1,165
1,238
1,177
1,329
940.46
6.92%
5.36%
—
3.88
EPS growth%
30.47
28.86
27.09
24.25
27.18
28.09
28.74
27.33
27.62
30.26
24.32
28.09
27.85
42
925.78
Bookvalue per sh₩
711.22
820.39
783.73
786.76
800.90
780.30
894.64
946.63
928.04
1,032
1,175
5.20%
3.38%
—
524.12
FCF per share₩
806.93
744.11
693.63
683.10
601.36
547.95
559.57
490.53
494.97
443.11
801.36
(5.92%)
(4.91%)
—
1,144
Dividend per sh₩
579.53
574.68
539.93
602.92
550.38
520.85
515.74
487.63
488.39
534.85
324.15
(0.57%)
(0.12%)
—
25.93
Div yield (avg)%
26.48
26.80
27.22
29.07
29.76
31.57
28.73
26.00
28.30
27.99
4.91
28.30
28.14
60
8.14
Payout ratio%
14.33
12.15
11.18
9.10
11.77
13.73
13.23
14.09
11.40
10.06
7.47
13.23
11.96
37
12.98
Shares (diluted)M
11.97
12.06
11.05
12.28
11.41
12.08
13.42
13.46
14.31
15.16
12.97
5.84%
3.23%
29
25.69
Buyback yield%
13.03
11.21
13.28
13.47
13.70
16.69
15.93
16.01
14.64
13.46
16.67
15.93
13.58
16
1.389
D/E ratiox
1.871
1.904
1.893
1.964
1.894
2.095
2.139
2.229
2.338
2.485
0.292
2.229
2.029
82
6.348
Enterprise value₩B
0.826
0.951
0.997
0.983
1.012
0.990
1.087
1.026
0.968
1.092
11.29
1.53%
2.57%
52
0.614
LT debt₩B
8.239
8.809
9.890
10.22
11.33
10.78
12.13
13.52
13.24
12.97
8.649
2.74%
5.76%
62
Revenue
₩18.63B
1.42%
1.00×
Cost of revenue
₩12.59B
1.49%
1.01×
Operating expenses
₩4.523B
1.56%
1.01×