11.35
Revenue₩B
14.42
14.44
14.83
15.38
15.38
16.05
16.53
17.13
17.61
17.96
12.44
3.15%
2.40%
88
9.19
Revenue growth%
27.43
25.36
26.34
26.05
26.10
25.27
23.87
23.08
22.89
24.71
6.97
23.87
25.32
64
4.51
Gross margin%
8.19
9.81
12.22
14.04
11.55
9.43
11.95
9.83
12.27
10.29
6.65
10.29
10.92
57
15.02
Operating margin%
13.00
10.71
9.12
10.68
9.07
11.47
13.61
11.14
13.21
15.12
14.09
13.21
11.31
43
20.99
Net margin%
20.61
22.85
23.26
22.16
24.72
22.66
25.40
24.32
21.68
19.69
23.97
22.66
22.75
38
15.08
P/E ratio (avg)x
30.39
33.69
30.52
31.02
29.67
30.02
27.46
25.84
23.95
23.88
28.21
25.84
29.84
57
18.44
EV/EBITx
25.94
25.77
25.42
27.72
29.12
30.10
31.54
32.85
32.03
34.17
32.27
32.03
29.61
56
6.31
FCF yield (avg)%
20.31
21.24
21.27
21.68
22.47
21.38
19.95
19.36
16.46
16.39
27.32
19.36
20.78
41
25.04
FCF margin%
8.07
10.32
7.80
10.75
7.88
10.26
11.22
13.20
11.97
14.59
24.76
11.97
10.54
48
1.798
FCF / Net incomex
1.419
1.536
1.455
1.502
1.732
1.811
2.021
2.269
2.564
2.412
0.260
2.269
1.772
37
26.31
ROIC%
9.17
8.78
10.32
7.53
5.54
4.87
6.58
6.52
4.92
6.00
24.74
6.00
6.55
92
6.22
Return on equity%
29.17
27.16
30.00
27.85
29.30
27.17
27.32
24.75
24.44
21.87
28.81
24.75
27.24
21
17.98
Return on assets%
9.30
11.41
10.69
9.25
9.09
7.29
4.50
6.76
7.35
7.89
11.13
7.29
8.49
12
124.99
EPS₩
137.84
146.25
162.70
176.18
204.35
243.18
247.59
246.60
279.33
277.69
133.45
6.33%
8.59%
—
26.78
EPS growth%
24.36
24.95
26.39
24.93
27.18
29.12
27.90
26.63
27.76
26.13
27.57
27.76
26.51
74
65.72
Bookvalue per sh₩
131.96
130.38
147.99
178.18
172.91
202.32
224.59
233.45
265.14
311.18
40.80
12.47%
10.38%
—
112.77
FCF per share₩
74.68
67.94
73.87
68.46
71.98
70.88
66.06
70.70
60.39
62.03
86.36
(2.93%)
(1.87%)
—
162.59
Dividend per sh₩
70.88
65.88
62.95
57.63
50.94
54.08
56.13
56.83
52.99
57.62
102.25
2.49%
(1.52%)
—
26.73
Div yield (avg)%
27.09
27.73
25.53
28.12
26.29
26.90
27.55
25.46
25.72
26.35
22.19
26.35
26.63
77
2.11
Payout ratio%
26.23
27.51
25.99
23.47
21.99
23.61
24.50
23.49
21.37
22.08
5.86
23.49
23.55
60
36.50
Shares (diluted)M
58.58
66.91
80.15
78.47
84.29
84.59
84.35
85.81
87.97
89.55
37.28
1.22%
6.21%
30
29.73
Buyback yield%
12.83
15.41
17.08
15.17
14.02
16.37
13.92
16.38
14.99
12.57
18.05
14.99
15.08
45
0.304
D/E ratiox
0.977
1.072
1.171
1.146
1.291
1.231
1.321
1.266
1.239
1.192
0.414
1.239
1.211
13
15.35
Enterprise value₩B
12.14
14.21
14.12
16.57
15.84
15.86
15.57
18.21
17.35
16.52
9.908
0.84%
4.85%
7
10.99
LT debt₩B
10.22
10.75
11.52
10.21
10.87
10.10
9.566
9.538
8.855
9.270
6.775
(3.14%)
(1.76%)
93
Revenue
₩17.96B
2.40%
1.00×
Cost of revenue
₩9.178B
2.50%
1.01×
Operating expenses
₩3.626B
2.88%
1.05×