6.560
Revenue₩B
8.078
8.500
8.927
9.120
9.340
9.967
10.35
10.62
10.99
11.65
6.891
4.53%
4.01%
10
10.39
Revenue growth%
16.37
19.23
19.25
20.23
18.49
21.02
20.85
23.83
22.63
22.43
27.36
22.43
20.54
73
25.56
Gross margin%
20.40
18.31
17.13
18.29
17.66
15.87
16.09
15.52
17.25
19.86
2.87
16.09
17.46
18
2.81
Operating margin%
21.33
21.58
22.26
24.78
22.07
23.06
24.18
26.30
28.08
30.43
9.75
26.30
23.62
25
17.68
Net margin%
16.20
18.25
21.22
23.76
20.99
21.91
20.16
19.92
18.41
18.77
28.36
19.92
20.04
41
7.613
P/E ratio (avg)x
43.89
45.81
44.68
42.60
49.73
47.11
50.69
47.97
55.37
54.65
15.47
50.69
47.54
33
29.14
EV/EBITx
46.38
49.83
53.15
60.71
62.40
58.52
54.46
51.79
53.03
58.22
16.03
54.46
53.80
45
24.91
FCF yield (avg)%
9.10
9.93
11.37
10.62
10.38
7.47
9.40
8.49
10.35
12.57
10.62
9.40
10.14
39
10.95
FCF margin%
10.79
9.49
6.71
4.53
2.00
0.71
0.40
0.40
2.16
3.14
18.62
0.71
2.65
23
1.408
FCF / Net incomex
1.182
1.278
1.252
1.186
1.254
1.190
1.075
1.057
1.107
1.094
1.638
1.094
1.184
93
27.98
ROIC%
10.24
10.11
7.85
5.62
4.67
4.50
2.08
0.40
1.66
0.40
7.47
1.66
4.58
7
6.59
Return on equity%
26.77
25.80
24.64
27.56
24.83
26.10
26.96
29.77
32.35
34.51
12.87
29.77
26.87
84
13.63
Return on assets%
22.13
24.04
26.49
26.85
24.87
23.32
20.86
20.60
22.52
22.14
25.32
22.14
22.92
44
124.11
EPS₩
104.55
99.84
90.53
92.79
79.98
85.53
81.75
73.37
66.18
57.58
134.23
(6.36%)
(5.47%)
—
23.79
EPS growth%
5.05
2.46
4.19
6.22
4.52
5.63
4.02
6.39
6.80
7.24
18.41
6.39
5.34
94
194.99
Bookvalue per sh₩
155.10
160.33
168.14
168.54
179.29
197.21
182.74
178.64
188.39
184.54
53.00
0.58%
3.11%
—
171.32
FCF per share₩
133.15
158.95
165.36
181.25
193.75
220.26
214.89
207.37
220.81
243.41
77.38
4.67%
7.14%
—
125.57
Dividend per sh₩
104.39
98.01
97.27
96.18
96.46
84.41
75.61
71.53
65.20
58.00
92.07
(9.67%)
(5.88%)
—
28.02
Div yield (avg)%
5.23
5.45
8.10
9.75
10.91
11.36
10.52
10.94
12.11
12.23
28.92
11.36
10.71
6
6.87
Payout ratio%
8.58
6.35
4.86
6.53
7.82
9.21
7.55
6.94
9.79
7.37
6.88
7.55
7.46
42
27.80
Shares (diluted)M
30.79
35.41
40.78
44.86
49.76
50.95
58.30
66.52
73.03
78.33
26.83
9.50%
10.02%
44
22.85
Buyback yield%
25.36
26.70
28.08
30.32
29.35
26.73
29.31
27.27
25.54
23.18
2.25
26.73
27.00
58
1.287
D/E ratiox
2.592
2.475
2.393
2.428
2.543
2.950
2.920
3.227
3.576
3.967
1.425
3.227
2.756
67
11.05
Enterprise value₩B
3.733
4.079
4.134
4.135
3.968
4.483
4.790
5.014
5.594
6.381
8.512
9.97%
5.84%
84
10.10
LT debt₩B
5.454
5.598
6.716
7.306
8.037
9.636
9.896
12.03
12.64
14.01
6.868
11.76%
10.67%
8
Revenue
₩11.65B
4.01%
1.00×
Cost of revenue
₩8.157B
4.01%
1.00×
Operating expenses
₩2.376B
4.60%
1.06×
Goodwill & intangibles
18.97%