6.534
Revenue₩B
22.05
22.62
23.32
23.47
24.05
23.95
24.63
24.92
24.87
24.86
7.213
0.66%
1.16%
31
20.47
Revenue growth%
7.77
5.85
5.68
6.65
8.05
8.02
7.26
4.35
1.88
4.84
9.28
4.84
6.25
74
26.71
Gross margin%
25.60
23.96
24.43
23.45
22.60
24.90
23.60
22.63
22.93
25.03
20.59
23.60
23.78
68
16.62
Operating margin%
15.52
14.70
16.29
15.27
15.68
14.81
13.30
15.29
18.15
20.47
25.95
15.29
15.41
55
3.61
Net margin%
3.49
3.43
4.19
6.95
5.23
3.65
5.40
5.22
6.03
7.51
12.14
5.40
5.23
65
6.232
P/E ratio (avg)x
15.38
17.22
16.74
18.29
17.06
19.74
22.79
25.32
29.59
32.51
32.48
25.32
19.01
50
34.06
EV/EBITx
21.86
21.83
20.85
20.10
21.59
22.62
22.01
21.80
23.84
24.83
13.35
22.62
21.84
13
28.13
FCF yield (avg)%
37.79
36.57
36.56
37.34
40.16
41.02
38.09
37.53
39.05
37.98
14.03
38.09
37.88
35
8.95
FCF margin%
21.53
23.90
23.84
26.25
27.88
25.40
22.85
22.39
22.91
22.32
28.69
22.85
23.37
43
1.446
FCF / Net incomex
0.628
0.657
0.733
0.733
0.727
0.846
0.999
1.169
1.242
1.217
0.947
1.169
0.790
30
7.52
ROIC%
23.23
22.87
20.73
19.62
17.36
14.37
16.11
17.38
18.32
19.87
15.53
17.38
18.97
41
22.68
Return on equity%
0.40
0.40
1.02
0.46
0.40
0.40
1.79
0.40
3.13
0.85
27.59
0.85
0.43
24
11.64
Return on assets%
18.43
17.76
16.32
15.00
13.05
12.81
13.03
15.05
12.14
12.07
5.82
12.81
14.03
12
1,112
EPS₩
526.62
583.04
639.38
615.75
599.93
701.10
659.11
755.37
730.75
774.19
1,201
5.23%
3.90%
—
5.82
EPS growth%
7.67
5.14
4.48
6.62
4.15
3.33
4.24
5.58
6.44
5.79
6.26
5.58
5.36
36
193.35
Bookvalue per sh₩
1,127
1,059
932.51
998.87
1,010
944.69
976.89
874.30
935.45
831.85
707.33
(3.80%)
(2.73%)
—
562.38
FCF per share₩
917.36
836.76
787.94
872.18
825.81
927.18
1,034
1,091
1,047
959.52
738.12
3.05%
(0.45%)
—
514.48
Dividend per sh₩
790.50
763.36
677.44
648.23
570.64
613.98
529.14
523.98
556.01
490.21
801.23
(2.99%)
(4.85%)
—
2.38
Div yield (avg)%
24.43
24.37
22.94
24.24
24.73
21.75
23.76
23.78
24.40
25.01
23.37
23.78
24.31
21
8.04
Payout ratio%
26.74
29.43
31.39
28.57
26.49
28.86
30.39
30.67
30.81
30.25
19.73
30.39
29.84
87
13.49
Shares (diluted)M
13.13
13.94
13.14
12.69
13.29
12.44
13.13
13.56
15.34
14.30
13.70
1.48%
0.30%
10
3.25
Buyback yield%
24.54
25.35
27.38
26.02
23.89
23.25
21.38
21.93
20.47
23.42
2.84
21.93
23.65
34
0.867
D/E ratiox
0.549
0.537
0.563
0.566
0.668
0.743
0.726
0.724
0.874
0.910
0.956
0.743
0.696
46
20.41
Enterprise value₩B
12.56
13.25
14.36
15.42
15.44
15.52
16.46
16.67
17.89
16.63
9.411
1.49%
2.71%
90
10.00
LT debt₩B
4.176
4.746
5.165
4.766
4.877
5.599
5.181
5.026
4.921
4.750
20.27
(0.52%)
1.53%
29
Revenue
₩24.86B
1.16%
1.00×
Cost of revenue
₩16.01B
1.30%
1.01×
Operating expenses
₩5.680B
1.23%
1.01×
Goodwill & intangibles
17.29%