2.671
Revenue₩B
3.625
3.712
3.850
3.821
3.833
3.861
3.834
3.970
3.958
2.787
3.178
0.70%
1.52%
75
14.34
Revenue growth%
5.82
5.26
6.05
4.46
6.14
3.60
0.64
0.40
1.26
4.45
27.64
1.26
4.03
48
7.87
Gross margin%
5.95
6.11
6.69
8.26
8.63
10.90
11.21
10.31
9.50
25.42
27.69
10.31
8.45
44
9.99
Operating margin%
1.81
4.76
6.99
5.52
4.04
3.88
6.21
7.04
9.74
13.48
7.26
6.21
5.14
78
13.63
Net margin%
6.21
4.59
3.89
2.71
1.39
2.50
5.11
5.57
7.19
16.94
23.45
5.11
4.85
32
22.86
P/E ratio (avg)x
28.53
31.70
35.42
32.58
30.55
34.16
35.72
33.35
36.07
19.75
17.35
34.16
32.97
57
30.96
EV/EBITx
12.35
11.67
11.03
11.71
10.95
11.26
11.45
10.60
9.325
30.86
34.59
10.95
11.35
23
11.34
FCF yield (avg)%
17.54
19.84
17.29
14.42
13.99
13.22
10.69
13.65
13.62
18.91
22.11
13.62
14.20
18
24.78
FCF margin%
28.90
30.57
28.31
29.41
28.88
27.34
25.59
25.56
22.90
27.14
24.40
25.59
27.82
39
1.551
FCF / Net incomex
0.534
0.511
0.537
0.545
0.550
0.620
0.620
0.583
0.614
1.721
0.711
0.614
0.548
91
6.54
ROIC%
9.39
6.51
5.95
6.56
5.28
4.05
3.34
3.01
4.13
24.87
13.23
4.05
5.61
14
18.95
Return on equity%
5.95
3.83
5.31
5.30
6.86
9.85
7.26
5.95
4.42
17.26
17.17
6.86
5.95
60
3.01
Return on assets%
11.92
13.20
13.11
15.75
17.28
17.15
15.97
14.06
11.92
5.64
4.29
15.97
14.40
36
399.19
EPS₩
292.08
343.84
362.54
354.59
377.20
387.41
417.31
486.50
544.40
433.75
478.47
8.95%
7.50%
—
9.26
EPS growth%
7.39
6.95
5.41
6.48
6.65
4.24
2.02
5.00
5.43
17.99
25.76
5.00
5.42
29
188.47
Bookvalue per sh₩
771.18
809.50
919.23
965.91
1,105
1,262
1,316
1,474
1,371
380.75
384.09
7.25%
7.71%
—
265.56
FCF per share₩
416.19
436.20
443.34
449.51
424.08
446.46
405.74
402.77
403.63
432.50
99.39
(2.13%)
(0.85%)
—
366.10
Dividend per sh₩
1,103
1,197
1,186
1,228
1,427
1,386
1,397
1,601
1,904
236.37
217.17
9.17%
8.91%
—
29.15
Div yield (avg)%
13.11
10.85
11.54
10.85
12.97
15.26
17.38
16.74
17.55
12.21
20.61
16.74
13.08
55
16.05
Payout ratio%
25.46
25.20
24.15
21.45
19.98
19.52
20.71
21.11
18.61
11.35
13.80
19.98
21.28
41
3.017
Shares (diluted)M
2.267
2.194
2.423
2.625
2.710
2.446
2.554
2.866
2.857
2.873
2.969
1.71%
1.03%
85
2.94
Buyback yield%
3.23
4.92
2.06
1.75
0.40
0.40
0.40
3.36
5.89
17.79
20.34
0.40
1.91
30
0.425
D/E ratiox
1.460
1.387
1.419
1.351
1.179
1.126
0.993
0.912
0.968
1.658
1.612
0.993
1.265
13
3.357
Enterprise value₩B
2.402
2.355
2.438
2.234
2.458
2.186
2.362
2.308
2.089
4.507
2.486
(1.33%)
(0.83%)
47
1.892
LT debt₩B
4.367
4.815
4.514
4.664
5.107
5.763
5.476
5.966
5.733
1.416
4.425
4.21%
3.27%
73
Revenue
₩3.958B
1.52%
1.00×
Cost of revenue
₩2.770B
1.65%
1.01×
Operating expenses
₩699.2M
2.01%
1.05×
Goodwill & intangibles
16.05%