8.717
Revenue₩B
26.47
28.88
30.52
33.43
36.60
39.94
42.81
46.72
49.74
54.58
9.738
8.32%
8.17%
21
22.32
Revenue growth%
3.72
3.61
3.86
2.54
4.55
2.43
5.24
7.66
8.08
9.46
27.18
7.66
4.21
82
4.47
Gross margin%
7.33
8.49
9.00
9.02
6.70
4.27
2.67
4.72
2.93
5.71
23.94
4.27
6.20
53
26.82
Operating margin%
20.85
20.95
20.59
22.05
21.58
22.60
23.71
25.15
27.45
26.57
19.17
25.15
22.33
11
21.58
Net margin%
10.26
10.21
8.49
9.89
7.91
7.34
8.27
6.31
3.46
4.81
29.75
6.31
8.09
84
15.21
P/E ratio (avg)x
12.63
10.94
10.90
11.68
12.72
13.21
14.12
15.04
14.16
14.25
31.65
14.16
12.96
82
10.39
EV/EBITx
23.11
23.76
26.29
25.91
27.72
27.08
29.90
32.17
36.22
36.08
16.46
32.17
27.40
64
19.91
FCF yield (avg)%
15.12
13.79
11.97
12.37
13.68
16.02
15.56
16.87
19.34
20.32
3.00
16.87
15.34
41
13.50
FCF margin%
23.78
26.03
27.88
27.28
28.02
30.61
27.79
26.60
23.84
23.35
5.90
26.60
26.94
88
0.721
FCF / Net incomex
0.712
0.714
0.659
0.704
0.606
0.549
0.496
0.428
0.437
0.375
0.383
0.437
0.578
8
4.03
ROIC%
19.45
18.06
17.90
15.89
13.07
12.49
13.14
13.92
13.55
13.58
13.78
13.55
13.75
12
25.35
Return on equity%
6.30
5.89
6.03
3.98
1.31
0.40
0.40
3.18
5.54
7.71
27.70
3.18
4.76
34
24.67
Return on assets%
7.63
8.96
9.04
11.39
11.02
12.03
10.23
11.51
11.80
12.66
17.19
11.80
11.21
45
1,345
EPS₩
1,462
1,533
1,507
1,471
1,612
1,713
1,922
2,261
2,535
2,665
1,461
10.58%
7.14%
—
19.80
EPS growth%
26.94
29.76
27.28
30.01
31.97
31.61
32.06
33.79
30.83
30.93
10.64
31.61
30.88
81
879.57
Bookvalue per sh₩
1,395
1,263
1,176
1,092
1,122
1,162
1,152
1,248
1,094
1,024
530.29
(1.81%)
(3.16%)
—
1,180
FCF per share₩
609.07
656.33
603.86
600.45
559.31
549.34
570.53
523.17
563.32
543.54
963.58
(0.57%)
(2.58%)
—
1,534
Dividend per sh₩
2,073
2,044
2,092
2,022
1,942
1,807
1,705
1,743
1,760
1,902
1,780
(0.41%)
(0.29%)
—
13.70
Div yield (avg)%
3.45
3.51
1.40
0.40
1.57
3.38
4.35
6.67
8.59
7.69
8.06
6.67
3.48
34
11.68
Payout ratio%
10.19
8.77
11.42
9.12
7.84
10.47
9.30
6.77
9.18
9.13
25.39
9.18
9.16
30
22.23
Shares (diluted)M
22.75
21.88
25.05
26.03
28.56
32.27
36.36
36.66
37.80
37.86
22.16
5.80%
5.25%
25
6.37
Buyback yield%
23.23
21.44
22.45
20.53
19.09
18.93
18.81
21.72
22.23
19.76
8.86
19.76
20.98
49
1.542
D/E ratiox
1.933
2.034
2.253
2.148
2.364
2.517
2.433
2.673
2.395
2.457
0.938
2.457
2.380
49
6.279
Enterprise value₩B
51.61
55.25
62.06
60.56
57.03
53.39
53.36
48.81
54.84
59.78
59.82
0.94%
0.86%
14
18.49
LT debt₩B
31.89
37.00
41.19
44.80
52.74
55.42
63.21
67.93
81.76
82.35
12.05
9.32%
11.98%
53
Revenue
₩54.58B
8.17%
1.00×
Cost of revenue
₩29.87B
7.82%
0.97×
Operating expenses
₩9.428B
8.30%
1.01×
Goodwill & intangibles
17.78%