9.808
Revenue₩B
22.13
22.67
23.13
23.60
24.16
24.82
25.27
26.10
26.32
27.16
10.78
2.37%
2.39%
56
17.95
Revenue growth%
28.02
26.39
24.07
25.58
26.11
23.36
21.71
21.03
22.87
22.29
4.85
22.29
23.71
78
11.98
Gross margin%
23.00
22.96
23.31
22.80
24.87
26.64
24.33
21.52
23.35
24.53
9.42
24.33
23.33
85
15.29
Operating margin%
9.64
6.76
8.11
7.26
7.67
4.98
5.43
4.59
2.26
1.83
20.32
4.59
6.09
19
19.83
Net margin%
18.63
16.37
17.84
18.53
18.48
17.52
14.72
17.51
15.30
17.49
20.88
17.49
17.51
73
10.69
P/E ratio (avg)x
11.62
13.39
12.53
13.73
15.89
15.99
15.48
14.35
16.48
18.22
28.75
15.99
14.92
72
29.37
EV/EBITx
7.603
8.007
7.304
7.493
6.906
7.100
7.475
7.289
6.970
6.740
28.92
7.100
7.296
41
20.36
FCF yield (avg)%
10.83
11.24
12.78
11.37
8.63
9.52
6.75
7.68
4.86
2.51
4.07
6.75
9.08
55
28.10
FCF margin%
12.13
14.81
15.80
15.52
17.93
20.18
17.46
17.40
20.07
17.58
29.28
17.58
17.43
58
1.472
FCF / Net incomex
0.207
0.225
0.225
0.214
0.237
0.227
0.213
0.226
0.234
0.224
0.656
0.226
0.225
5
18.62
ROIC%
24.35
26.95
24.32
23.89
26.80
28.56
26.20
25.04
24.37
24.25
18.76
25.04
24.71
85
8.88
Return on equity%
9.44
9.73
11.58
9.64
10.11
8.88
10.64
8.92
8.07
9.74
26.46
8.92
9.68
80
6.73
Return on assets%
1.48
0.40
0.40
0.97
2.03
0.40
2.77
0.40
0.40
3.38
15.81
0.40
0.68
13
184.54
EPS₩
100.31
95.96
105.46
108.26
101.71
117.53
128.14
145.68
160.40
165.57
194.98
10.24%
6.50%
—
25.26
EPS growth%
24.66
23.02
21.00
20.09
21.53
19.12
19.76
17.96
19.60
21.87
21.08
19.60
20.54
74
113.95
Bookvalue per sh₩
127.03
112.54
117.17
120.60
129.96
121.93
132.70
119.32
108.51
110.65
72.44
(3.17%)
(2.19%)
—
183.82
FCF per share₩
283.95
293.11
308.97
309.92
322.72
360.84
374.38
397.01
460.60
515.28
185.55
9.81%
6.16%
—
172.85
Dividend per sh₩
282.65
297.92
310.89
347.88
364.16
424.36
405.79
409.89
432.40
442.68
55.05
3.98%
5.57%
—
4.42
Div yield (avg)%
25.37
25.19
26.79
25.47
27.64
27.39
29.38
28.07
28.60
26.47
12.13
28.07
27.09
88
26.88
Payout ratio%
0.40
2.04
4.43
5.60
4.73
4.36
2.71
1.55
0.40
2.25
25.84
2.25
2.48
76
34.52
Shares (diluted)M
30.84
26.85
26.71
26.98
27.91
26.85
26.61
26.83
27.15
27.75
34.77
(0.12%)
(0.92%)
65
2.21
Buyback yield%
18.27
20.01
19.93
17.27
20.15
18.95
16.31
17.47
18.27
15.91
28.17
17.47
18.27
14
0.329
D/E ratiox
0.421
0.406
0.394
0.408
0.436
0.465
0.508
0.530
0.567
0.590
0.680
0.530
0.450
10
9.324
Enterprise value₩B
8.979
8.964
8.531
9.311
9.908
10.81
10.39
10.26
9.731
10.22
5.429
0.62%
0.24%
75
9.927
LT debt₩B
32.65
31.19
33.13
34.21
36.06
39.53
38.23
42.95
42.02
44.35
9.973
4.23%
3.18%
16
Revenue
₩27.16B
2.39%
1.00×
Cost of revenue
₩16.70B
2.19%
0.98×
Operating expenses
₩6.375B
2.64%
1.02×
Goodwill & intangibles
16.28%