14.39
Revenue₩B
46.37
48.28
50.02
51.39
52.47
55.27
57.04
57.73
58.38
61.71
15.97
3.30%
3.03%
10
25.67
Revenue growth%
9.73
11.30
9.91
11.12
14.02
14.55
14.47
16.96
14.30
13.17
12.63
14.47
13.60
61
4.22
Gross margin%
21.16
23.71
22.83
22.18
23.64
25.43
26.94
28.41
26.06
23.55
15.03
26.06
23.67
95
3.76
Operating margin%
21.67
22.72
23.94
26.13
28.63
30.42
31.74
29.27
30.49
31.56
6.20
30.49
28.95
83
13.32
Net margin%
20.27
19.90
22.14
21.51
20.61
22.23
21.35
21.01
23.26
22.01
7.87
22.01
21.43
85
14.86
P/E ratio (avg)x
22.25
23.09
19.63
17.45
18.01
17.89
18.02
19.05
16.44
15.28
16.04
17.89
18.01
36
11.80
EV/EBITx
15.60
16.44
16.74
18.74
18.57
20.96
20.33
20.53
23.26
23.87
18.65
20.96
19.54
10
7.40
FCF yield (avg)%
26.73
24.19
21.56
18.83
18.39
20.32
22.20
22.22
20.99
22.13
18.52
22.13
21.84
38
14.21
FCF margin%
10.04
8.52
9.32
7.45
7.82
10.19
10.30
10.89
12.15
14.52
28.37
10.89
10.11
51
0.687
FCF / Net incomex
1.328
1.352
1.277
1.364
1.409
1.413
1.496
1.590
1.508
1.763
0.804
1.508
1.411
50
26.82
ROIC%
12.06
10.21
10.25
9.87
11.09
9.08
11.12
10.48
7.57
8.46
20.43
9.08
10.23
15
21.07
Return on equity%
0.40
2.22
2.70
3.36
1.87
0.71
2.51
0.40
2.36
0.40
24.83
0.71
2.04
53
17.91
Return on assets%
23.14
22.83
21.53
23.80
25.35
25.42
25.09
25.55
24.50
26.53
19.85
25.42
24.79
29
121.43
EPS₩
118.62
102.80
89.21
82.33
78.16
77.94
70.32
67.42
70.27
71.41
126.75
(1.79%)
(4.69%)
—
7.51
EPS growth%
23.12
22.82
23.49
21.44
24.21
22.67
24.00
24.26
22.80
24.71
10.83
24.00
23.31
51
187.83
Bookvalue per sh₩
122.33
124.85
124.10
125.95
122.82
135.51
143.36
161.67
159.74
185.43
45.91
8.59%
5.55%
—
199.57
FCF per share₩
126.14
121.69
118.06
128.35
128.23
130.80
124.89
118.23
129.77
136.75
39.67
1.29%
1.77%
—
191.01
Dividend per sh₩
108.49
124.95
118.63
125.70
135.71
145.35
148.41
168.40
193.68
227.25
138.93
10.86%
9.29%
—
20.59
Div yield (avg)%
2.14
1.89
2.86
4.43
4.03
4.66
5.91
6.90
5.56
5.53
7.26
5.56
4.54
48
23.27
Payout ratio%
2.63
2.84
4.30
5.03
5.05
4.93
2.44
4.92
3.32
2.27
22.34
3.32
3.81
18
52.73
Shares (diluted)M
53.05
55.56
60.62
59.82
61.68
59.14
63.41
62.66
61.98
57.29
55.42
(1.47%)
0.53%
39
17.72
Buyback yield%
9.70
11.07
11.58
13.40
10.52
10.91
7.92
7.97
8.50
9.47
16.61
8.50
10.11
65
0.957
D/E ratiox
1.551
1.568
1.499
1.548
1.670
1.734
1.623
1.468
1.340
1.161
1.146
1.468
1.550
12
24.53
Enterprise value₩B
33.71
35.88
32.88
29.49
27.98
28.08
24.58
24.14
24.77
21.87
49.87
(4.81%)
(3.82%)
12
17.58
LT debt₩B
47.15
47.36
54.11
59.29
61.68
69.72
76.86
82.79
77.09
72.03
19.99
3.15%
3.74%
74
Revenue
₩61.71B
3.03%
1.00×
Cost of revenue
₩40.16B
2.74%
0.97×
Operating expenses
₩10.68B
3.21%
1.02×