3.277
Revenue₩B
24.94
26.26
27.17
28.42
28.71
29.29
30.19
31.38
32.07
33.71
3.594
3.27%
3.54%
17
13.00
Revenue growth%
0.40
0.40
2.10
0.50
0.77
0.70
0.60
1.63
0.40
2.19
6.12
0.70
0.65
20
5.78
Gross margin%
21.79
21.48
18.97
18.24
17.70
19.16
20.90
23.08
25.01
23.40
13.11
23.08
21.19
16
20.97
Operating margin%
25.00
24.47
26.42
27.73
30.09
31.09
30.85
29.87
30.50
31.93
16.18
30.85
29.98
81
6.77
Net margin%
7.53
6.97
4.16
4.94
7.45
8.20
8.21
5.81
6.29
8.43
28.40
8.20
7.21
17
19.88
P/E ratio (avg)x
22.68
22.36
20.98
22.09
20.82
20.58
22.53
23.35
21.13
19.55
6.025
21.13
21.61
65
33.93
EV/EBITx
13.26
14.23
16.02
14.88
13.69
12.66
14.05
13.62
14.46
16.44
26.49
14.05
14.14
9
15.40
FCF yield (avg)%
2.96
3.41
6.36
3.86
1.69
4.05
4.76
5.42
6.73
7.43
8.74
5.42
4.41
53
3.20
FCF margin%
20.67
18.80
20.38
19.52
21.54
20.10
23.07
22.02
23.92
21.72
12.85
22.02
21.11
77
1.308
FCF / Net incomex
1.403
1.293
1.352
1.286
1.318
1.342
1.138
1.205
1.203
1.208
1.474
1.205
1.289
55
17.30
ROIC%
16.33
16.88
18.84
21.38
21.27
21.90
20.32
20.65
22.83
24.14
13.09
21.90
20.96
79
23.18
Return on equity%
19.96
20.98
19.34
17.20
16.39
18.54
20.72
23.19
22.52
23.74
27.89
22.52
20.34
21
5.19
Return on assets%
15.13
14.67
13.19
14.99
14.04
15.70
13.46
13.21
14.44
16.36
11.56
14.44
14.55
84
232.78
EPS₩
1,152
1,303
1,312
1,453
1,548
1,813
1,772
1,714
1,786
1,771
239.27
2.73%
4.69%
—
5.12
EPS growth%
9.39
7.44
7.51
5.38
4.68
4.84
2.58
5.36
3.66
6.37
23.90
4.84
5.37
48
677.35
Bookvalue per sh₩
378.99
402.52
482.04
482.78
490.51
486.50
482.05
560.72
630.37
682.40
838.47
6.83%
6.92%
—
298.25
FCF per share₩
731.39
773.98
822.96
872.54
984.51
956.81
990.53
912.08
1,001
1,029
1,378
0.88%
5.00%
—
445.19
Dividend per sh₩
1,265
1,425
1,339
1,543
1,478
1,479
1,574
1,616
1,543
1,485
1,274
0.10%
1.94%
—
29.53
Div yield (avg)%
13.69
12.68
14.24
12.98
11.81
12.81
14.31
15.51
16.08
16.70
26.66
15.51
13.96
54
23.88
Payout ratio%
14.56
16.55
19.23
19.72
20.81
18.43
20.90
21.87
20.04
21.39
7.85
20.90
19.88
52
12.62
Shares (diluted)M
19.89
20.41
23.99
23.66
22.28
23.66
25.99
25.77
28.37
29.09
12.93
5.48%
4.80%
16
3.28
Buyback yield%
0.40
0.40
0.40
1.14
2.80
3.04
4.12
5.08
5.63
7.70
29.96
5.08
2.92
68
1.757
D/E ratiox
1.977
2.269
2.248
2.257
2.509
2.963
2.988
3.363
3.248
3.673
0.309
3.248
2.736
56
19.61
Enterprise value₩B
9.245
8.678
7.953
7.518
7.789
8.197
8.694
8.190
7.256
7.169
35.58
(1.65%)
(2.05%)
86
26.56
LT debt₩B
35.97
38.62
38.88
45.35
45.76
46.88
47.02
50.50
57.93
57.41
20.15
4.64%
5.85%
44
Revenue
₩33.71B
3.54%
1.00×
Cost of revenue
₩20.66B
3.18%
0.97×
Operating expenses
₩4.494B
4.57%
1.10×
Goodwill & intangibles
15.91%