6.124
Revenue₩B
9.248
9.749
10.03
10.60
11.17
11.39
12.02
12.45
12.71
13.09
6.473
3.24%
4.05%
87
2.73
Revenue growth%
27.79
25.45
23.91
21.36
21.99
19.11
18.31
17.53
17.37
20.01
2.55
18.31
20.69
68
18.43
Gross margin%
18.24
15.97
14.74
11.97
10.72
7.82
10.46
11.63
9.42
11.56
3.60
10.46
11.60
94
11.11
Operating margin%
9.17
9.91
10.34
9.11
7.30
9.41
12.39
13.81
14.95
15.95
24.51
13.81
10.13
33
12.93
Net margin%
16.42
18.57
20.91
18.78
20.40
19.56
22.19
21.15
22.61
24.88
25.82
22.19
20.65
70
35.10
P/E ratio (avg)x
18.40
16.76
17.42
17.98
17.59
17.03
18.73
19.10
21.01
22.94
19.55
19.10
18.19
64
35.59
EV/EBITx
32.17
32.89
33.59
35.76
39.06
43.96
48.92
50.99
50.66
50.02
30.09
50.02
41.51
81
2.16
FCF yield (avg)%
0.79
2.18
0.40
3.26
2.49
3.65
0.99
2.78
3.03
0.40
11.76
2.78
2.34
39
11.42
FCF margin%
6.46
4.70
1.76
2.81
2.00
3.95
1.42
0.40
0.40
2.81
20.57
1.42
2.40
63
0.406
FCF / Net incomex
2.158
2.465
2.518
2.511
2.869
3.403
3.665
4.195
4.521
4.988
1.238
4.195
3.136
10
21.11
ROIC%
17.67
14.94
16.69
17.01
16.87
19.64
19.82
20.30
22.84
24.09
9.64
20.30
18.65
58
28.67
Return on equity%
18.29
17.92
16.97
17.76
17.93
20.17
20.72
19.46
22.44
25.36
7.36
20.72
18.88
94
4.73
Return on assets%
17.17
17.60
18.18
20.24
21.97
24.11
25.53
26.25
26.42
26.88
29.61
26.25
23.04
94
73.89
EPS₩
278.43
258.66
252.91
242.70
234.84
233.21
234.78
250.82
236.70
249.65
79.06
1.23%
(0.26%)
—
5.91
EPS growth%
13.57
11.27
12.03
11.32
9.61
9.55
8.09
5.55
2.69
1.26
10.36
5.55
9.58
43
155.07
Bookvalue per sh₩
115.82
116.31
115.70
116.25
129.67
126.04
140.22
151.98
153.09
155.56
142.55
3.71%
3.69%
—
125.96
FCF per share₩
326.20
384.06
387.77
459.24
542.97
586.19
609.60
597.76
603.86
588.81
191.28
1.63%
6.73%
—
240.29
Dividend per sh₩
94.90
88.57
78.86
71.84
62.64
57.70
60.45
58.99
62.89
58.32
55.38
(1.42%)
(5.88%)
—
9.93
Div yield (avg)%
10.83
13.34
16.20
18.80
17.82
18.24
18.20
20.55
21.96
19.73
26.49
19.73
18.22
34
15.16
Payout ratio%
14.48
17.14
17.09
14.15
15.44
17.53
16.12
15.70
17.94
18.15
14.40
17.53
16.61
35
19.27
Shares (diluted)M
27.59
27.62
28.67
30.02
30.60
33.21
39.06
40.30
45.67
53.02
18.87
11.62%
7.74%
88
28.37
Buyback yield%
27.13
25.34
22.50
24.64
25.63
25.10
22.48
20.26
19.22
17.60
17.68
20.26
23.57
60
1.600
D/E ratiox
1.548
1.585
1.547
1.447
1.419
1.560
1.476
1.596
1.468
1.613
0.508
1.560
1.548
66
1,652
Enterprise value₩M
376.2
406.8
397.4
346.9
358.9
370.0
340.7
342.1
357.4
321.2
914.2
(2.20%)
(2.48%)
15
8.729
LT debt₩B
2.256
2.250
2.361
2.277
2.354
2.728
2.731
2.963
2.960
3.009
10.82
5.03%
2.20%
38
Revenue
₩13.09B
4.05%
1.00×
Cost of revenue
₩5.346B
3.76%
0.97×
Operating expenses
₩3.173B
4.47%
1.04×