53.98
Revenue₩B
32.00
34.70
38.14
41.44
44.51
48.66
52.57
57.22
61.51
66.67
60.24
8.42%
8.40%
32
8.06
Revenue growth%
5.96
5.95
4.16
2.32
3.54
5.07
6.20
8.92
7.77
8.46
18.03
7.77
5.95
83
2.26
Gross margin%
9.01
10.27
10.59
10.25
12.87
14.66
14.25
13.97
11.34
12.59
17.51
13.97
11.97
13
29.85
Operating margin%
18.11
16.67
18.86
21.83
20.86
21.83
19.71
21.12
21.75
20.91
24.90
21.12
20.88
89
28.89
Net margin%
30.19
30.75
28.35
29.65
31.70
29.42
30.06
27.11
24.18
25.84
19.83
27.11
29.54
93
9.988
P/E ratio (avg)x
27.39
30.79
30.96
28.99
32.76
30.53
29.79
32.84
35.60
35.06
23.80
32.84
30.87
8
31.10
EV/EBITx
26.66
26.50
28.50
25.85
24.27
26.42
25.26
26.59
24.22
26.23
14.32
26.23
26.32
53
10.71
FCF yield (avg)%
13.57
13.46
14.17
15.77
15.64
15.02
16.25
15.36
17.34
15.88
5.35
15.88
15.50
55
21.56
FCF margin%
19.88
17.27
18.61
20.88
21.36
23.98
26.70
27.48
28.03
27.80
14.98
27.48
22.67
70
1.329
FCF / Net incomex
2.024
2.042
2.051
2.145
2.509
2.785
2.944
3.385
3.843
3.958
0.502
3.385
2.647
12
9.59
ROIC%
21.23
20.22
17.69
18.49
18.15
19.67
20.48
22.65
25.15
24.21
5.79
22.65
20.35
39
27.77
Return on equity%
32.82
31.37
33.45
35.44
34.57
34.78
32.74
32.78
31.71
29.62
25.88
32.74
32.80
91
21.74
Return on assets%
6.32
6.86
4.32
2.04
4.95
4.04
3.51
5.22
3.13
2.94
21.35
3.51
4.18
67
1,751
EPS₩
949.17
862.39
940.52
1,009
907.08
853.50
759.37
651.16
671.96
646.89
1,864
(6.54%)
(3.53%)
—
4.46
EPS growth%
6.46
7.78
10.58
11.97
11.79
13.52
14.06
14.69
15.94
16.17
11.07
14.69
12.75
27
698.06
Bookvalue per sh₩
1,659
1,694
1,799
1,721
1,681
1,719
1,606
1,602
1,504
1,327
1,726
(4.62%)
(2.02%)
—
480.24
FCF per share₩
1,013
1,001
1,105
1,060
1,146
1,087
1,179
1,228
1,076
1,151
914.36
0.09%
2.17%
—
1,103
Dividend per sh₩
410.60
411.38
419.14
467.15
436.53
413.51
417.00
425.41
425.80
395.95
1,073
(1.93%)
0.55%
—
5.45
Div yield (avg)%
21.33
19.27
18.09
20.24
19.35
21.63
21.98
23.18
20.68
19.47
15.96
21.63
20.46
37
24.16
Payout ratio%
16.14
15.06
16.08
14.77
12.64
10.15
10.18
9.42
10.94
9.35
25.07
10.15
11.79
10
34.54
Shares (diluted)M
41.24
41.11
38.09
35.90
40.83
45.29
51.69
59.68
62.91
60.38
33.41
8.14%
4.23%
47
18.53
Buyback yield%
20.60
23.14
22.02
23.70
26.57
24.20
26.01
23.39
21.04
20.68
6.87
23.39
23.27
10
0.865
D/E ratiox
1.448
1.416
1.631
1.600
1.593
1.884
2.202
2.562
2.865
2.756
0.606
2.562
1.757
28
9.528
Enterprise value₩B
72.68
72.82
84.17
84.89
81.04
76.68
87.36
88.51
99.86
102.1
54.03
4.74%
3.37%
68
53.53
LT debt₩B
20.46
18.19
18.40
17.89
18.60
17.21
16.48
14.70
15.50
16.30
48.80
(2.60%)
(2.65%)
32
Revenue
₩66.67B
8.40%
1.00×
Cost of revenue
₩33.57B
8.76%
1.03×
Operating expenses
₩15.90B
8.11%
0.97×
Goodwill & intangibles
16.43%