9.530
Revenue₩B
14.99
15.58
16.46
17.00
17.72
18.86
20.04
20.96
22.14
23.88
9.978
6.15%
5.58%
51
22.24
Revenue growth%
19.10
16.75
16.70
18.93
19.92
22.30
21.19
21.96
23.71
26.39
3.25
22.30
20.56
74
11.77
Gross margin%
25.54
23.64
25.27
27.03
25.96
28.91
31.73
30.93
29.32
31.08
14.32
30.93
27.97
78
25.91
Operating margin%
2.39
3.72
3.24
0.95
0.40
1.73
4.06
2.23
4.75
5.49
11.66
4.06
2.82
65
4.21
Net margin%
27.32
24.54
23.47
24.39
24.83
25.75
22.92
21.99
21.72
21.33
4.23
21.99
23.93
49
8.820
P/E ratio (avg)x
28.88
31.03
34.72
37.75
38.51
37.00
37.70
38.42
36.41
38.00
10.71
37.70
37.35
27
13.95
EV/EBITx
14.44
13.16
13.56
15.19
13.49
12.57
13.13
13.05
12.32
12.93
26.53
12.93
13.15
76
5.31
FCF yield (avg)%
7.42
8.62
7.25
8.69
6.77
9.77
10.64
12.75
15.28
14.49
8.81
12.75
9.23
35
4.40
FCF margin%
29.89
29.10
29.29
28.22
26.55
28.02
27.86
29.72
29.22
27.98
29.97
28.02
28.66
66
1.234
FCF / Net incomex
2.017
2.016
2.118
2.062
2.322
2.222
2.207
2.578
2.939
3.097
1.097
2.578
2.214
93
8.08
ROIC%
20.40
18.48
15.51
18.30
18.35
20.10
21.73
21.74
20.79
17.93
15.76
20.79
19.29
27
16.06
Return on equity%
33.81
34.29
32.61
33.24
33.19
35.83
33.98
33.03
33.72
34.10
2.86
33.98
33.76
89
14.29
Return on assets%
9.54
12.27
10.00
12.24
10.68
10.01
11.46
8.99
10.26
12.83
5.25
10.26
10.47
90
99.78
EPS₩
156.26
133.32
128.96
113.28
116.02
121.19
114.97
118.37
128.11
127.47
111.42
1.90%
(3.64%)
—
29.01
EPS growth%
11.37
13.84
16.52
13.70
14.14
11.85
9.20
12.05
13.38
10.52
21.31
11.85
12.72
68
195.14
Bookvalue per sh₩
63.90
76.36
84.04
81.87
90.06
89.12
87.66
93.50
110.62
119.77
213.81
5.87%
7.24%
—
138.10
FCF per share₩
84.21
77.90
77.00
81.45
89.64
78.24
68.79
74.48
74.35
65.60
90.37
(6.05%)
(2.86%)
—
108.59
Dividend per sh₩
175.80
154.46
156.24
137.25
122.40
128.73
134.79
127.01
125.04
133.89
140.29
1.81%
(4.05%)
—
18.38
Div yield (avg)%
3.96
5.21
4.01
5.22
3.20
5.35
4.63
6.09
8.18
6.70
18.90
6.09
5.21
11
23.53
Payout ratio%
11.42
13.61
11.16
13.48
11.58
12.33
11.43
13.37
14.84
12.02
19.31
12.33
12.17
71
69.51
Shares (diluted)M
94.44
102.3
101.1
111.2
126.4
147.6
169.2
198.5
201.3
231.0
70.31
12.81%
11.09%
69
20.38
Buyback yield%
9.38
8.56
9.13
8.90
6.99
8.83
8.80
9.66
11.48
10.18
14.01
9.66
9.02
53
0.173
D/E ratiox
1.052
1.224
1.182
1.196
1.396
1.607
1.788
1.767
1.792
2.073
0.840
1.788
1.501
28
19.83
Enterprise value₩B
25.13
25.33
27.82
31.61
31.11
30.89
32.93
39.45
40.47
43.09
25.00
6.73%
5.39%
93
9.845
LT debt₩B
8.588
8.792
8.908
8.118
8.170
8.178
7.395
6.980
7.433
8.081
23.64
(0.22%)
(0.91%)
33
Revenue
₩23.88B
5.58%
1.00×
Cost of revenue
₩13.66B
5.67%
1.01×
Operating expenses
₩2.770B
5.58%
1.00×