34.34
Revenue₩B
47.93
51.43
54.10
58.22
62.58
67.11
70.71
76.43
80.51
85.63
35.78
6.47%
6.76%
86
25.29
Revenue growth%
27.86
25.19
26.13
23.33
26.05
23.86
26.15
28.50
29.50
32.08
13.51
28.50
26.14
55
17.32
Gross margin%
26.56
27.65
25.91
27.76
30.50
32.71
30.85
32.62
31.72
30.48
14.60
31.72
30.49
79
29.93
Operating margin%
8.22
6.55
6.22
4.08
2.49
1.39
1.39
0.40
0.40
2.33
12.32
1.39
2.41
31
2.14
Net margin%
0.40
2.83
3.60
2.10
0.40
0.40
0.40
0.40
0.40
0.90
3.78
0.40
0.40
60
32.86
P/E ratio (avg)x
6.744
6.415
6.294
6.893
6.555
5.721
5.577
5.060
5.519
5.601
6.630
5.577
6.008
27
25.10
EV/EBITx
19.18
18.62
17.23
16.82
18.14
18.35
20.19
19.71
18.09
16.96
6.589
18.35
18.25
41
20.52
FCF yield (avg)%
26.17
24.55
26.79
29.70
30.91
29.60
29.96
27.36
29.95
28.96
16.53
29.60
29.28
46
15.10
FCF margin%
20.73
20.45
22.22
21.83
20.59
19.55
20.42
19.68
17.56
16.74
25.90
19.55
20.44
38
0.269
FCF / Net incomex
0.392
0.421
0.383
0.353
0.381
0.336
0.325
0.352
0.358
0.314
0.967
0.336
0.355
61
14.37
ROIC%
28.54
29.91
28.82
29.72
32.31
32.50
31.33
31.57
32.70
30.27
21.19
31.57
30.80
48
22.64
Return on equity%
27.81
27.12
28.54
30.53
33.47
33.91
33.59
31.07
29.79
26.99
3.45
31.07
30.16
15
3.07
Return on assets%
19.34
17.51
18.05
16.01
16.98
17.70
17.15
16.93
19.10
20.24
23.69
17.70
17.61
45
1,512
EPS₩
2,262
2,373
2,633
2,927
3,330
3,593
4,092
4,519
4,809
4,580
1,573
6.58%
8.19%
—
20.58
EPS growth%
20.78
18.89
18.04
16.47
19.29
21.11
18.58
16.06
13.45
15.08
21.68
16.06
18.31
19
2,691
Bookvalue per sh₩
1,533
1,646
1,662
1,817
1,776
2,062
2,167
2,569
2,480
2,680
1,091
8.58%
6.82%
—
916.46
FCF per share₩
2,036
2,076
2,196
2,077
2,300
2,455
2,574
2,378
2,263
2,112
1,426
(1.69%)
1.66%
—
1,689
Dividend per sh₩
964.03
935.11
977.52
891.92
911.96
964.50
941.73
1,014
984.12
896.19
2,099
(0.35%)
(1.07%)
—
24.87
Div yield (avg)%
17.61
15.34
15.93
13.41
12.60
11.80
13.49
11.38
13.89
14.17
2.65
13.49
13.69
21
26.78
Payout ratio%
17.30
16.53
14.36
17.17
15.64
13.08
14.04
12.34
13.63
16.05
26.47
13.63
15.00
85
15.96
Shares (diluted)M
14.47
12.83
12.28
12.67
11.01
10.06
10.10
10.25
9.984
10.75
15.52
(0.47%)
(3.48%)
21
13.36
Buyback yield%
25.77
23.59
20.72
19.52
20.09
18.76
21.42
22.85
24.98
22.11
26.55
22.11
21.77
50
0.261
D/E ratiox
1.652
1.776
1.712
1.798
1.819
1.778
1.730
1.616
1.510
1.481
0.631
1.616
1.721
57
56.28
Enterprise value₩B
4.124
4.430
4.498
4.402
3.939
4.067
3.915
3.940
4.237
4.364
8.240
2.07%
0.24%
55
64.75
LT debt₩B
13.00
13.25
13.26
13.36
14.90
15.45
17.37
18.94
18.72
19.06
55.68
5.04%
4.89%
82
Revenue
₩85.63B
6.76%
1.00×
Cost of revenue
₩42.06B
6.83%
1.01×
Operating expenses
₩20.43B
6.55%
0.98×