61.28
Revenue₩B
39.07
39.45
41.07
41.72
42.96
43.90
45.88
47.71
49.76
50.80
67.56
3.41%
2.65%
87
21.04
Revenue growth%
22.41
24.06
22.46
21.65
20.64
20.24
19.50
19.06
17.90
18.02
21.70
19.06
20.44
64
12.45
Gross margin%
33.40
35.95
37.00
37.16
39.08
37.82
37.99
37.61
39.73
39.09
18.67
37.99
37.72
88
19.69
Operating margin%
25.47
22.67
23.53
21.33
22.22
19.89
17.65
15.08
14.48
17.15
17.46
17.15
20.61
76
29.95
Net margin%
28.57
26.59
24.93
25.00
22.01
21.56
22.02
24.87
25.21
23.04
20.67
23.04
24.90
34
32.01
P/E ratio (avg)x
15.92
15.93
14.17
12.95
13.64
14.20
12.92
11.63
10.08
10.94
34.31
11.63
13.30
59
22.25
EV/EBITx
36.58
35.02
40.31
43.96
42.69
48.32
48.75
56.92
63.30
69.34
11.52
56.92
46.14
75
23.97
FCF yield (avg)%
28.96
27.79
30.05
31.19
33.36
31.18
31.66
33.09
30.50
30.41
2.08
31.18
30.84
14
28.02
FCF margin%
10.43
9.75
9.29
8.24
8.69
5.74
3.22
2.78
4.93
5.38
15.29
4.93
6.99
76
1.115
FCF / Net incomex
1.906
1.757
1.931
2.070
1.977
2.009
2.143
2.326
2.539
2.767
1.603
2.326
2.039
15
29.76
ROIC%
4.92
5.09
3.79
0.92
0.40
2.60
1.18
0.99
0.98
0.40
14.67
0.99
1.08
5
25.42
Return on equity%
9.54
11.42
9.96
7.06
8.58
6.31
8.77
7.19
4.92
4.53
22.11
6.31
7.88
14
28.66
Return on assets%
29.36
27.13
27.35
29.00
31.42
29.07
31.56
31.96
33.79
30.81
9.87
31.56
30.09
19
1,361
EPS₩
870.92
785.47
745.37
803.38
893.14
799.73
821.59
844.21
902.46
944.50
1,476
1.12%
1.74%
—
6.69
EPS growth%
28.60
27.81
26.39
25.75
28.30
27.02
24.86
24.76
23.06
20.91
28.04
24.76
26.07
16
541.66
Bookvalue per sh₩
753.88
702.54
740.02
773.69
661.69
654.36
574.78
503.80
456.47
446.12
1,571
(7.58%)
(6.10%)
—
1,596
FCF per share₩
1,688
1,713
1,650
1,679
1,535
1,614
1,737
1,682
1,738
1,880
1,933
4.14%
1.65%
—
710.12
Dividend per sh₩
2,315
2,518
2,610
2,693
2,870
2,845
3,053
3,239
3,304
3,610
495.41
4.69%
4.72%
—
16.52
Div yield (avg)%
25.19
24.89
23.69
25.74
24.87
23.29
23.61
22.02
23.43
22.51
4.56
23.29
23.65
17
14.67
Payout ratio%
4.47
6.88
8.76
9.32
7.47
10.46
10.13
10.45
11.79
10.11
20.73
10.45
9.71
82
8.682
Shares (diluted)M
6.681
5.728
5.309
5.229
5.189
4.700
4.304
3.964
3.482
3.076
8.754
(9.93%)
(8.70%)
93
16.87
Buyback yield%
4.49
2.10
2.21
2.44
1.19
2.79
1.71
3.38
4.95
4.52
26.76
3.38
2.62
43
1.209
D/E ratiox
1.712
1.598
1.514
1.476
1.543
1.520
1.611
1.621
1.675
1.710
1.509
1.621
1.605
56
46.72
Enterprise value₩B
86.42
90.93
101.0
101.0
98.89
104.3
119.2
122.9
129.2
146.5
23.15
8.18%
5.18%
34
57.20
LT debt₩B
39.67
34.32
32.58
32.55
30.86
26.62
24.01
21.05
21.96
20.22
8.797
(8.10%)
(7.46%)
35
Revenue
₩50.80B
2.65%
1.00×
Cost of revenue
₩32.44B
2.37%
0.97×
Operating expenses
₩7.624B
3.41%
1.08×
Goodwill & intangibles
21.73%