5.675
Revenue₩B
14.43
14.49
14.89
14.88
14.92
15.36
15.97
15.95
16.00
16.21
5.915
1.68%
1.34%
48
27.08
Revenue growth%
18.63
17.89
17.95
19.30
19.99
22.21
22.10
19.47
18.67
21.66
14.66
21.66
19.38
40
15.48
Gross margin%
18.74
18.17
20.67
17.68
20.12
22.24
21.17
22.63
23.08
20.44
7.40
22.24
20.55
20
26.78
Operating margin%
1.68
3.23
1.22
0.40
0.48
0.40
0.55
0.40
0.40
2.57
23.80
0.40
0.51
28
13.68
Net margin%
12.22
14.87
15.88
16.12
16.03
17.76
17.10
14.65
14.15
14.52
6.95
14.65
15.38
60
22.08
P/E ratio (avg)x
28.62
33.71
34.40
33.68
35.24
34.00
34.49
32.98
36.33
42.73
33.06
34.49
34.20
79
18.14
EV/EBITx
29.97
31.35
29.72
30.51
27.71
29.01
31.75
33.95
30.61
27.94
26.05
30.61
30.24
18
10.39
FCF yield (avg)%
28.16
28.47
26.38
29.03
31.26
32.73
29.76
30.43
28.77
31.22
8.57
30.43
29.40
92
28.25
FCF margin%
26.82
27.60
25.32
25.07
22.45
20.61
21.58
20.42
21.75
23.71
19.15
21.58
23.08
64
0.586
FCF / Net incomex
1.380
1.614
1.608
1.800
1.706
1.660
1.802
2.032
2.096
2.109
0.220
2.032
1.753
63
28.23
ROIC%
32.29
30.13
31.50
30.80
29.23
26.65
25.67
25.84
27.08
27.94
17.80
26.65
28.58
65
26.86
Return on equity%
11.88
13.64
15.34
16.32
16.18
13.76
13.83
14.70
16.37
17.28
4.69
14.70
15.02
20
14.68
Return on assets%
13.15
16.11
17.87
17.88
20.69
23.08
20.90
19.77
18.53
15.61
10.40
19.77
18.21
20
1,454
EPS₩
561.13
588.18
579.49
587.53
555.10
552.57
519.55
514.13
516.23
496.38
1,497
(2.21%)
(2.05%)
—
21.42
EPS growth%
11.77
11.62
13.48
15.49
14.45
16.22
18.90
21.77
20.90
21.18
22.25
20.90
15.85
32
942.89
Bookvalue per sh₩
526.75
557.12
563.56
617.43
617.13
667.94
642.86
701.41
746.02
687.46
892.48
2.18%
3.65%
—
350.05
FCF per share₩
265.89
257.53
287.67
275.30
295.89
284.35
296.63
329.71
332.64
347.94
204.33
3.29%
2.86%
—
1,246
Dividend per sh₩
1,246
1,198
1,189
1,232
1,342
1,405
1,484
1,465
1,299
1,336
668.27
(0.10%)
(0.07%)
—
15.11
Div yield (avg)%
4.99
7.98
6.02
3.56
4.77
4.02
6.91
7.94
7.04
4.14
14.42
6.91
5.50
22
3.67
Payout ratio%
21.60
22.15
23.56
20.81
23.41
20.67
20.39
18.10
15.16
12.82
16.47
18.10
20.74
10
7.713
Shares (diluted)M
9.595
10.16
10.02
9.487
10.20
11.50
12.34
11.41
11.80
13.36
7.834
5.55%
4.16%
40
22.52
Buyback yield%
11.72
10.95
9.25
10.63
7.86
9.13
6.65
4.54
4.14
5.53
19.25
5.53
8.50
34
1.619
D/E ratiox
1.207
1.351
1.371
1.543
1.629
1.569
1.749
1.933
2.020
2.156
0.866
1.933
1.599
40
2.121
Enterprise value₩B
14.24
16.38
17.07
16.63
18.43
20.98
22.07
25.97
25.22
26.00
7.556
7.12%
7.41%
29
11.80
LT debt₩B
22.32
21.86
24.17
27.58
32.38
32.24
32.72
39.14
44.07
43.72
1.706
6.19%
8.29%
55
Revenue
₩16.21B
1.34%
1.00×
Cost of revenue
₩7.976B
1.42%
1.01×
Operating expenses
₩3.520B
1.38%
1.00×