32.40
Revenue₩B
17.33
18.84
20.46
21.51
23.13
24.66
25.93
27.82
29.52
31.52
33.54
6.38%
6.99%
65
28.56
Revenue growth%
26.49
29.23
31.86
30.42
31.05
33.50
34.31
34.33
36.81
35.40
21.25
34.33
32.68
42
21.60
Gross margin%
15.34
17.09
14.37
15.63
13.56
15.12
12.74
12.90
10.64
10.14
20.49
12.74
13.96
88
9.27
Operating margin%
1.46
0.40
3.35
2.67
0.40
0.82
2.57
5.29
7.79
9.54
28.27
5.29
2.62
48
5.30
Net margin%
4.49
3.76
1.76
1.95
4.57
7.13
8.99
7.98
6.00
7.21
12.65
7.21
5.29
70
36.53
P/E ratio (avg)x
36.26
35.12
33.44
34.04
32.48
32.47
31.35
28.09
30.73
31.58
14.40
31.35
32.48
68
37.90
EV/EBITx
6.050
5.736
6.329
7.121
7.091
7.320
8.369
8.825
9.656
10.76
13.62
8.825
7.220
32
27.92
FCF yield (avg)%
16.99
15.52
15.26
16.93
18.24
18.45
19.20
16.28
13.41
12.83
7.17
16.28
16.61
8
10.88
FCF margin%
36.93
34.74
32.01
29.33
29.46
31.43
34.18
36.96
37.35
35.66
19.38
35.66
34.46
7
1.460
FCF / Net incomex
0.888
0.885
0.970
1.052
0.962
1.063
1.041
0.996
1.055
1.045
1.256
1.045
1.019
73
9.55
ROIC%
14.87
11.98
14.18
13.48
12.25
11.16
11.14
9.44
12.28
10.22
18.67
11.14
12.12
26
10.74
Return on equity%
3.22
2.75
0.40
0.40
2.97
4.68
4.64
7.50
10.38
11.67
29.71
7.50
3.93
19
3.86
Return on assets%
22.17
21.37
23.00
25.00
24.62
27.05
26.11
28.49
30.55
31.11
20.64
28.49
25.55
65
257.77
EPS₩
437.31
454.74
520.13
546.19
567.32
642.89
618.84
644.69
637.65
621.31
284.39
1.83%
4.38%
—
25.44
EPS growth%
5.34
3.63
4.79
2.68
3.51
4.86
7.75
7.07
8.77
11.20
10.03
7.75
5.10
61
174.40
Bookvalue per sh₩
121.06
133.76
129.67
120.98
106.86
112.79
109.54
103.78
102.58
109.13
289.99
0.42%
(2.04%)
—
208.61
FCF per share₩
363.90
344.60
314.94
316.31
329.79
333.94
315.68
326.82
304.58
294.36
309.31
(2.25%)
(1.25%)
—
174.09
Dividend per sh₩
266.26
299.69
296.90
306.90
306.26
324.55
306.89
282.94
268.95
293.32
250.74
(0.86%)
0.25%
—
25.07
Div yield (avg)%
9.96
9.58
12.41
14.25
15.63
17.47
20.22
21.90
21.08
20.40
8.05
20.40
16.55
6
7.31
Payout ratio%
10.23
10.00
7.41
9.96
8.60
11.23
12.67
11.89
14.06
15.52
25.32
12.67
10.73
42
92.95
Shares (diluted)M
107.4
95.59
91.44
84.70
75.68
69.69
67.44
73.31
72.58
69.01
91.95
(1.83%)
(4.29%)
73
15.06
Buyback yield%
21.06
21.03
18.71
17.39
15.38
13.06
15.30
17.64
15.16
12.61
12.39
15.16
16.39
65
1.443
D/E ratiox
1.053
1.044
1.195
1.298
1.289
1.499
1.703
1.770
2.144
2.233
1.272
1.770
1.399
83
37.42
Enterprise value₩B
15.09
17.50
19.06
20.74
23.71
27.56
31.12
31.93
33.71
38.66
9.367
10.27%
10.19%
71
4.894
LT debt₩B
8.767
8.497
7.666
8.242
7.470
8.189
8.341
9.448
9.036
9.373
28.26
4.64%
1.24%
5
Revenue
₩31.52B
6.99%
1.00×
Cost of revenue
₩20.16B
6.67%
0.97×
Operating expenses
₩5.256B
7.59%
1.06×
Goodwill & intangibles
15.62%