16.11
Revenue₩B
26.11
27.17
28.02
28.01
28.80
28.94
29.78
30.84
31.15
31.55
17.04
1.84%
1.94%
43
25.73
Revenue growth%
15.21
14.57
11.86
12.21
10.13
12.47
13.53
15.44
15.89
17.59
27.59
15.44
14.05
16
11.79
Gross margin%
7.75
5.93
6.85
9.82
9.99
9.84
9.05
9.70
11.49
11.86
29.82
9.84
9.76
7
25.98
Operating margin%
18.99
17.22
15.37
12.91
10.46
13.02
12.63
11.93
14.45
14.88
9.59
13.02
13.73
58
21.99
Net margin%
25.00
24.52
26.83
29.14
31.96
32.00
32.41
32.44
34.46
35.79
4.13
32.44
31.98
30
11.94
P/E ratio (avg)x
14.14
16.04
18.72
19.84
22.43
22.00
23.72
22.62
22.19
23.01
20.41
22.62
22.09
24
25.21
EV/EBITx
26.84
26.78
30.03
34.85
40.95
44.34
50.90
57.76
58.84
64.32
7.936
57.76
42.64
81
14.67
FCF yield (avg)%
12.94
11.77
9.45
6.83
9.23
11.22
12.18
10.61
11.22
14.08
8.45
11.22
11.22
30
14.31
FCF margin%
8.35
10.20
11.08
12.22
10.32
11.78
13.81
12.06
12.13
10.26
3.64
12.06
11.43
22
0.355
FCF / Net incomex
2.727
2.784
3.153
3.350
3.836
3.975
4.109
4.718
4.761
4.760
0.948
4.718
3.905
63
26.23
ROIC%
11.91
13.40
12.27
12.97
12.77
12.71
9.75
12.71
14.12
16.10
4.59
12.71
12.74
69
22.60
Return on equity%
1.15
0.40
1.69
2.55
0.63
0.40
0.58
0.48
0.40
2.43
15.68
0.48
0.60
37
16.74
Return on assets%
26.86
24.02
24.36
22.56
19.63
22.54
21.17
19.39
20.86
22.15
6.78
21.17
22.35
77
43.28
EPS₩
242.65
240.04
238.34
249.09
298.11
305.87
365.33
421.83
431.33
427.40
48.07
7.47%
7.52%
—
4.18
EPS growth%
15.69
14.40
16.76
17.52
17.28
16.53
14.55
14.75
15.35
14.07
6.30
14.75
15.52
48
164.48
Bookvalue per sh₩
158.42
183.05
197.10
191.09
187.00
183.53
193.32
199.41
190.88
200.55
165.97
1.41%
1.80%
—
97.29
FCF per share₩
170.43
151.37
139.37
149.18
145.69
139.72
123.42
113.70
99.91
102.03
152.54
(6.88%)
(4.74%)
—
159.86
Dividend per sh₩
84.65
82.45
75.32
79.54
71.61
70.36
76.25
82.80
78.18
74.24
169.23
0.72%
(1.66%)
—
8.40
Div yield (avg)%
8.95
8.74
8.28
6.84
7.90
8.52
9.51
7.00
5.77
7.37
29.01
7.37
8.09
54
21.43
Payout ratio%
29.13
27.34
25.85
27.59
26.90
29.86
31.82
34.11
31.33
33.23
28.43
31.82
29.50
85
98.82
Shares (diluted)M
94.03
82.59
84.57
86.71
86.94
94.41
100.1
87.83
97.08
97.75
102.3
2.37%
(0.25%)
78
15.03
Buyback yield%
2.91
3.37
6.06
8.95
8.78
11.19
10.03
9.31
7.03
7.01
5.00
9.31
7.91
43
0.759
D/E ratiox
1.956
2.325
2.621
2.712
2.749
2.766
3.231
3.433
3.595
4.282
1.763
3.433
2.757
30
27.51
Enterprise value₩B
44.18
44.54
47.58
47.35
53.01
47.37
44.39
39.84
42.35
41.44
22.06
(4.80%)
(0.14%)
65
28.55
LT debt₩B
46.58
43.94
41.59
43.28
45.51
48.30
51.32
56.22
54.27
61.57
16.21
6.23%
4.24%
38
Revenue
₩31.55B
1.94%
1.00×
Cost of revenue
₩18.42B
1.63%
0.97×
Operating expenses
₩6.447B
2.08%
1.01×
Goodwill & intangibles
20.99%