8.043
Revenue₩B
11.23
11.47
11.78
12.17
12.39
12.38
12.69
13.08
13.09
13.26
8.726
1.37%
1.86%
38
28.90
Revenue growth%
9.82
9.92
6.97
8.30
6.01
6.96
9.78
9.46
9.08
11.77
27.44
9.46
9.27
63
19.91
Gross margin%
6.48
3.54
1.03
2.25
0.40
2.56
3.85
5.57
2.58
5.48
7.84
3.85
3.06
8
16.95
Operating margin%
22.93
23.18
24.74
25.91
23.43
23.85
24.24
24.99
26.11
25.81
2.13
24.99
24.49
33
20.58
Net margin%
8.06
10.46
11.78
13.86
11.55
8.85
9.41
10.52
11.68
11.67
21.81
10.52
11.04
60
12.74
P/E ratio (avg)x
33.36
37.35
44.18
50.29
52.22
54.43
58.32
59.22
66.77
76.66
21.93
59.22
53.32
67
14.40
EV/EBITx
30.52
29.69
31.11
29.08
27.46
27.50
26.38
27.98
27.76
31.16
23.39
27.76
28.53
77
2.87
FCF yield (avg)%
16.84
14.68
13.38
15.22
13.37
13.35
10.48
13.09
10.39
11.06
11.31
11.06
13.36
12
19.33
FCF margin%
11.87
9.60
9.60
10.49
10.62
12.03
14.01
11.18
8.79
9.72
3.13
11.18
10.55
22
0.490
FCF / Net incomex
0.553
0.653
0.776
0.907
0.897
0.877
0.944
1.116
1.163
1.338
0.623
1.116
0.902
62
15.85
ROIC%
19.70
17.62
16.02
16.11
16.66
13.87
13.65
12.84
12.92
11.94
15.40
12.92
14.95
73
16.57
Return on equity%
20.35
19.50
21.96
22.88
19.96
19.11
21.39
21.51
24.37
26.32
20.87
21.51
21.45
67
28.64
Return on assets%
16.82
16.17
14.21
12.22
13.45
12.32
14.79
14.86
17.64
15.39
18.61
14.86
14.83
77
604.33
EPS₩
474.16
548.01
555.61
646.03
662.02
696.73
797.55
886.04
887.88
992.10
620.77
8.43%
8.30%
—
28.97
EPS growth%
25.00
23.13
23.09
20.69
21.27
20.45
20.38
22.84
24.70
23.95
11.76
22.84
22.96
6
228.03
Bookvalue per sh₩
475.78
458.12
417.78
382.28
374.57
341.47
353.68
395.40
394.01
385.86
686.87
0.60%
(2.48%)
—
712.21
FCF per share₩
1,027
1,213
1,357
1,612
1,738
1,974
2,081
2,199
2,477
2,941
279.55
11.09%
10.87%
—
735.75
Dividend per sh₩
639.88
680.31
656.76
662.49
641.09
707.84
832.12
956.57
974.97
1,111
353.19
11.63%
5.40%
—
10.95
Div yield (avg)%
15.80
16.37
16.45
18.26
19.32
20.58
22.95
21.71
23.96
23.88
15.17
22.95
19.95
7
13.35
Payout ratio%
8.36
6.38
6.53
9.08
6.16
4.41
4.18
7.03
8.16
7.55
25.37
7.03
6.78
65
8.130
Shares (diluted)M
9.886
11.41
11.00
10.62
10.28
9.973
11.48
12.75
13.93
12.90
7.906
4.65%
3.42%
48
27.31
Buyback yield%
32.24
34.72
33.84
31.65
32.30
31.76
34.63
34.14
35.20
35.98
5.78
34.63
33.99
18
0.887
D/E ratiox
1.499
1.508
1.304
1.410
1.304
1.265
1.152
1.076
1.019
1.081
1.001
1.081
1.285
76
8.010
Enterprise value₩B
4.680
4.338
4.546
4.226
4.471
4.726
4.228
4.317
4.525
4.082
8.436
(1.81%)
(0.43%)
48
7.780
LT debt₩B
9.787
9.588
10.32
10.16
11.42
12.32
12.32
12.99
13.43
13.10
8.594
2.78%
3.83%
83
Revenue
₩13.26B
1.86%
1.00×
Cost of revenue
₩6.433B
1.57%
0.97×
Operating expenses
₩2.491B
2.35%
1.05×