42.01
Revenue₩B
41.98
44.95
48.13
51.46
54.28
57.77
61.05
66.62
73.17
77.97
43.35
7.51%
7.26%
84
23.58
Revenue growth%
4.37
1.53
3.62
0.99
1.03
1.94
4.81
5.13
4.97
5.23
24.26
4.97
4.00
46
24.14
Gross margin%
4.39
6.92
7.83
5.64
3.67
6.48
6.22
8.03
7.17
4.43
15.95
6.48
6.35
6
29.99
Operating margin%
9.35
10.26
8.89
6.87
9.07
8.13
9.36
8.35
5.93
8.05
29.93
8.13
8.62
30
14.56
Net margin%
7.94
7.06
9.42
10.97
10.76
9.00
11.30
8.46
5.66
6.43
4.24
8.46
8.73
95
13.25
P/E ratio (avg)x
16.17
14.62
13.24
13.11
12.67
12.82
11.62
11.79
10.55
9.957
25.22
11.62
12.74
20
6.742
EV/EBITx
21.91
23.67
25.22
24.42
24.95
27.66
30.40
30.12
29.30
32.64
20.86
30.12
26.44
42
29.00
FCF yield (avg)%
18.43
20.53
19.85
21.02
23.25
25.71
27.42
25.52
27.15
28.49
24.94
27.15
24.38
13
2.40
FCF margin%
25.60
26.43
24.98
27.30
25.68
27.15
27.46
26.02
28.75
29.35
12.41
27.46
26.79
90
1.772
FCF / Net incomex
0.893
0.850
0.842
0.807
0.826
0.790
0.927
1.082
1.066
1.174
1.276
1.066
0.871
71
27.53
ROIC%
1.93
0.68
2.89
5.71
7.75
5.10
5.97
3.86
1.72
0.40
11.67
3.86
3.38
53
23.89
Return on equity%
9.52
11.20
12.90
15.34
15.52
15.06
17.12
15.93
15.06
16.30
16.71
15.93
15.20
34
21.91
Return on assets%
33.36
30.67
28.65
28.05
30.16
28.98
29.43
28.04
26.05
23.68
19.26
28.04
28.82
70
435.30
EPS₩
96.42
91.35
82.15
73.71
66.36
70.08
64.67
58.34
51.61
46.93
456.89
(6.70%)
(7.08%)
—
4.81
EPS growth%
13.77
15.59
18.27
19.54
19.41
16.67
15.59
14.34
15.93
18.20
8.67
15.93
16.30
56
182.66
Bookvalue per sh₩
535.90
561.42
660.24
681.78
679.95
822.97
839.71
992.08
1,172
1,222
503.19
12.43%
10.33%
—
289.32
FCF per share₩
530.42
562.76
571.39
663.03
765.19
805.06
801.96
862.69
943.98
1,009
88.53
5.69%
8.40%
—
421.39
Dividend per sh₩
123.86
112.27
100.86
103.48
111.11
115.31
103.73
103.67
96.41
102.53
464.84
(1.59%)
(2.63%)
—
23.42
Div yield (avg)%
21.54
22.98
23.38
24.20
21.89
22.41
21.39
24.15
24.03
24.92
26.73
24.03
23.18
20
18.12
Payout ratio%
27.10
24.88
22.32
19.59
16.99
16.46
15.76
16.67
16.02
16.57
8.51
16.46
16.83
76
71.78
Shares (diluted)M
83.28
81.79
75.52
81.02
83.24
83.30
81.69
82.35
88.60
88.81
70.56
1.30%
0.23%
55
22.73
Buyback yield%
34.76
35.00
33.90
34.96
33.70
34.90
36.14
33.29
36.02
33.89
26.07
34.90
34.83
24
1.236
D/E ratiox
1.351
1.335
1.402
1.209
1.243
1.216
1.223
1.175
1.026
0.940
0.957
1.175
1.220
81
13.41
Enterprise value₩B
55.81
58.84
65.39
76.11
87.20
90.19
87.10
86.44
99.12
98.09
39.89
2.38%
7.01%
83
37.88
LT debt₩B
13.28
12.86
13.70
12.65
12.01
10.30
9.644
8.639
8.323
7.219
17.48
(9.68%)
(5.92%)
57
Revenue
₩77.97B
7.26%
1.00×
Cost of revenue
₩54.17B
7.36%
1.01×
Operating expenses
₩18.09B
7.38%
1.01×
Goodwill & intangibles
14.59%