9.221
Revenue₩B
11.11
11.14
11.32
11.58
11.67
11.76
11.81
12.03
11.89
12.06
9.605
0.65%
1.05%
60
15.20
Revenue growth%
15.57
12.69
11.05
8.76
6.23
4.89
5.19
6.94
6.17
6.71
19.09
6.17
6.83
78
15.77
Gross margin%
7.09
5.50
6.50
7.62
10.20
11.15
14.14
15.30
14.66
13.16
18.43
14.14
10.67
57
12.48
Operating margin%
0.40
1.32
0.74
0.40
1.69
1.23
1.99
4.44
3.11
1.06
12.54
1.99
1.28
13
15.46
Net margin%
4.94
5.93
7.81
5.58
6.16
3.41
3.41
3.59
5.36
4.11
20.15
3.59
5.15
9
23.22
P/E ratio (avg)x
22.45
23.11
21.91
22.89
25.88
25.93
27.50
28.07
30.33
30.24
32.22
28.07
25.91
85
8.819
EV/EBITx
34.34
38.46
41.15
43.01
47.68
46.36
47.56
50.70
50.77
49.53
17.87
49.53
46.96
83
19.31
FCF yield (avg)%
32.13
31.55
31.23
31.58
31.86
31.20
30.02
31.51
33.88
36.60
18.09
31.51
31.57
34
21.41
FCF margin%
9.53
9.77
10.04
8.58
6.83
7.97
7.72
6.21
5.17
7.16
12.65
7.16
7.85
77
0.242
FCF / Net incomex
2.280
2.358
2.598
2.890
2.947
3.272
3.588
4.294
4.763
5.662
0.869
4.294
3.110
61
20.45
ROIC%
12.98
13.31
13.08
14.12
13.11
15.24
12.45
13.37
10.76
9.96
2.74
12.45
13.09
70
28.13
Return on equity%
16.22
13.86
14.93
15.67
16.20
14.59
12.92
11.50
13.14
12.67
29.72
12.92
14.23
83
9.86
Return on assets%
0.40
2.68
0.40
0.69
3.01
3.77
2.96
1.38
0.40
1.24
23.35
1.38
1.31
45
1,285
EPS₩
839.92
919.41
886.43
807.66
720.05
639.29
685.43
737.43
748.23
665.23
1,352
(1.57%)
(3.48%)
—
18.29
EPS growth%
12.01
11.12
12.47
14.53
11.64
12.03
12.62
9.66
10.35
11.29
14.01
11.29
11.83
17
343.57
Bookvalue per sh₩
338.69
365.91
396.47
379.24
425.09
409.33
380.01
367.22
333.44
354.38
1,305
(3.57%)
(0.80%)
—
1,243
FCF per share₩
1,155
1,250
1,444
1,708
1,961
2,028
2,344
2,746
2,867
3,220
1,291
10.42%
12.04%
—
233.52
Dividend per sh₩
1,775
1,815
1,811
1,760
2,059
2,136
2,289
2,579
2,687
2,707
815.44
5.63%
5.57%
—
2.31
Div yield (avg)%
3.63
2.16
0.40
0.69
3.01
2.31
0.40
1.06
0.40
0.40
23.14
0.40
0.87
32
26.99
Payout ratio%
12.46
14.05
13.50
12.71
10.25
12.25
11.98
9.78
7.71
8.33
16.13
9.78
12.12
29
5.842
Shares (diluted)M
6.456
6.273
6.673
8.028
8.881
10.33
11.94
12.24
13.75
14.62
6.066
10.49%
8.52%
56
5.94
Buyback yield%
2.80
4.22
2.81
1.52
3.63
1.27
0.63
2.50
2.39
1.99
7.40
1.99
2.45
40
1.690
D/E ratiox
0.713
0.662
0.708
0.611
0.569
0.588
0.606
0.588
0.630
0.626
0.712
0.606
0.618
9
7.305
Enterprise value₩B
3.737
3.911
4.231
3.966
4.080
3.948
4.250
4.919
5.719
6.003
6.715
8.03%
5.01%
9
5.662
LT debt₩B
1.879
1.833
1.801
2.063
2.410
2.561
2.896
2.854
3.261
3.265
10.66
6.26%
5.52%
38
Revenue
₩12.06B
1.05%
1.00×
Cost of revenue
₩6.224B
0.90%
0.99×
Operating expenses
₩1.930B
1.14%
1.01×
Goodwill & intangibles
14.51%