25.25
Revenue₩B
23.20
23.87
24.43
24.94
25.93
27.24
27.65
28.08
28.73
29.70
27.55
2.76%
2.84%
56
23.88
Revenue growth%
4.08
6.77
8.12
10.67
8.76
9.08
10.79
12.55
15.21
17.07
27.88
12.55
9.88
77
16.01
Gross margin%
26.18
27.20
24.90
25.22
25.05
23.61
20.63
18.70
16.32
14.42
24.33
18.70
24.25
38
27.66
Operating margin%
22.89
21.98
19.73
19.80
20.28
22.12
23.11
20.91
23.08
21.53
17.60
22.12
21.75
6
23.26
Net margin%
18.87
21.20
21.63
23.36
23.99
21.57
18.75
21.13
22.48
21.10
25.83
21.13
21.39
44
6.631
P/E ratio (avg)x
23.68
24.54
22.31
23.40
22.56
20.04
18.50
15.94
15.86
14.01
16.55
15.94
21.17
13
25.83
EV/EBITx
24.49
26.19
25.25
26.97
25.84
22.57
22.57
24.59
25.67
23.51
25.55
23.51
24.92
9
21.51
FCF yield (avg)%
19.82
18.19
20.94
23.70
21.67
21.65
22.61
21.85
22.29
19.80
8.26
21.85
21.66
41
2.99
FCF margin%
1.23
1.17
2.69
0.40
2.39
5.23
6.29
8.44
6.58
7.62
29.47
6.58
3.96
18
0.112
FCF / Net incomex
0.968
1.030
1.052
0.990
0.857
0.830
0.790
0.804
0.778
0.692
0.749
0.790
0.843
22
18.25
ROIC%
18.43
18.27
15.86
18.24
17.87
15.04
14.86
16.29
15.32
17.97
16.96
15.32
17.08
34
26.65
Return on equity%
8.93
7.88
9.21
8.10
6.31
6.68
4.43
5.98
7.91
10.88
23.46
6.68
7.89
36
18.41
Return on assets%
21.01
21.85
20.00
21.86
20.27
17.65
17.40
20.23
22.95
19.99
19.89
19.99
20.25
39
2,782
EPS₩
2,460
2,620
3,006
3,106
3,462
3,781
3,514
3,516
3,877
3,983
3,111
2.84%
5.70%
—
14.53
EPS growth%
29.88
26.98
29.23
31.46
33.70
31.60
32.16
29.51
29.03
30.47
13.32
30.47
30.17
59
2,854
Bookvalue per sh₩
2,602
2,657
2,431
2,499
2,703
2,669
2,773
2,524
2,323
2,379
734.25
(2.52%)
(1.80%)
—
1,319
FCF per share₩
1,925
1,740
1,766
1,711
1,634
1,816
2,001
1,812
1,853
1,923
755.32
3.31%
(0.70%)
—
2,621
Dividend per sh₩
4,530
4,398
4,981
4,804
5,505
6,234
6,810
7,738
8,624
9,060
2,377
10.48%
8.47%
—
3.17
Div yield (avg)%
8.11
9.19
9.27
11.47
13.45
14.42
13.76
11.07
10.98
12.68
7.30
12.68
11.27
26
28.49
Payout ratio%
29.70
28.41
26.11
24.25
21.63
20.79
18.46
18.83
20.17
22.36
27.92
20.17
22.00
33
6.556
Shares (diluted)M
7.595
7.328
7.945
7.709
8.725
9.695
10.99
9.946
9.404
8.614
6.229
(0.26%)
0.27%
39
24.81
Buyback yield%
0.77
0.40
2.20
4.01
5.63
7.04
9.08
10.45
12.30
14.07
26.41
10.45
6.33
79
1.111
D/E ratiox
1.900
1.878
1.683
1.652
1.820
1.994
1.779
1.698
1.598
1.762
0.306
1.762
1.770
11
15.83
Enterprise value₩B
23.43
27.61
31.15
32.05
35.25
34.00
36.77
38.72
41.14
47.08
16.19
5.96%
6.78%
44
8.013
LT debt₩B
7.237
7.135
6.715
6.403
7.106
7.997
8.737
9.775
10.50
9.459
3.678
5.89%
3.45%
72
Revenue
₩29.70B
2.84%
1.00×
Cost of revenue
₩20.79B
2.84%
1.00×
Operating expenses
₩5.914B
2.88%
1.00×
Goodwill & intangibles
16.70%