5.303
Revenue₩B
15.37
15.44
15.34
15.47
15.32
15.39
15.54
15.90
16.01
15.90
5.563
0.75%
0.47%
64
13.42
Revenue growth%
22.42
21.91
23.55
22.91
23.68
25.91
28.27
26.19
28.51
30.80
5.31
28.27
24.79
51
9.48
Gross margin%
18.55
20.69
20.15
22.98
21.21
23.11
21.66
23.48
21.37
22.95
4.58
22.95
21.51
7
4.70
Operating margin%
24.15
26.69
29.42
26.72
25.16
26.59
27.27
29.13
28.90
29.98
6.12
28.90
26.99
93
25.50
Net margin%
26.62
27.35
25.74
23.07
25.78
23.05
20.82
21.08
19.07
19.68
10.69
20.82
23.06
51
6.623
P/E ratio (avg)x
37.45
41.50
45.72
47.51
51.24
61.06
70.13
82.28
87.32
90.76
28.41
82.28
56.15
64
31.85
EV/EBITx
16.27
15.73
15.65
13.47
13.87
11.94
10.56
10.90
11.64
11.56
14.06
11.56
12.70
78
26.82
FCF yield (avg)%
3.24
4.99
4.36
3.09
4.21
4.58
2.73
5.11
3.02
2.73
29.49
3.02
3.73
5
15.87
FCF margin%
5.65
5.79
5.44
8.22
8.90
9.38
11.19
11.93
12.01
12.70
28.20
11.93
9.14
93
0.497
FCF / Net incomex
1.301
1.223
1.247
1.241
1.372
1.494
1.504
1.544
1.613
1.512
1.619
1.512
1.433
19
24.51
ROIC%
16.86
15.95
18.03
19.48
16.55
16.04
17.90
19.38
19.30
21.49
15.59
19.30
17.97
69
23.53
Return on equity%
9.63
7.22
6.27
7.17
8.19
9.31
6.87
4.95
5.13
2.82
20.59
5.13
7.02
63
24.46
Return on assets%
26.89
25.07
25.34
24.72
25.20
27.07
27.91
25.59
24.59
27.52
25.17
27.07
25.46
50
156.81
EPS₩
105.20
97.57
90.21
87.93
82.67
78.74
80.99
81.03
89.60
99.15
163.46
3.70%
(0.16%)
—
9.59
EPS growth%
11.60
10.19
9.12
7.29
5.54
3.67
2.69
2.97
1.20
4.13
28.74
2.97
4.84
80
122.28
Bookvalue per sh₩
260.74
276.96
275.46
281.87
309.36
367.09
427.77
422.51
500.08
510.83
115.69
10.55%
7.56%
—
336.56
FCF per share₩
275.77
289.76
320.42
341.29
312.99
335.59
316.07
302.31
311.36
357.36
78.63
2.69%
3.78%
—
137.90
Dividend per sh₩
212.50
227.40
228.89
226.23
218.16
198.99
186.40
195.35
217.59
210.36
153.53
(0.73%)
(0.85%)
—
9.87
Div yield (avg)%
8.72
7.29
5.36
5.27
5.49
7.89
7.01
7.84
7.13
10.00
18.31
7.84
7.21
95
5.68
Payout ratio%
10.15
12.88
12.13
12.05
9.69
10.51
7.73
6.16
5.31
7.68
17.17
7.68
9.92
66
26.96
Shares (diluted)M
31.22
33.79
39.04
39.08
41.25
47.45
51.44
54.79
58.31
65.78
27.18
9.78%
9.30%
53
18.56
Buyback yield%
6.34
6.97
9.41
7.61
10.07
7.68
7.79
6.52
5.67
7.02
21.24
7.02
7.31
68
1.536
D/E ratiox
0.961
0.946
0.944
0.840
0.772
0.728
0.647
0.662
0.657
0.689
1.412
0.662
0.750
8
7.710
Enterprise value₩B
8.418
9.193
8.519
9.238
8.915
9.987
10.38
10.08
11.09
10.15
10.08
2.64%
3.28%
9
8.131
LT debt₩B
18.00
18.36
20.51
24.15
23.17
26.32
25.52
27.98
27.47
26.12
6.508
2.42%
4.90%
70
Revenue
₩15.90B
0.47%
1.00×
Cost of revenue
₩10.47B
0.51%
1.00×
Operating expenses
₩3.010B
0.46%
1.00×
Goodwill & intangibles
17.97%