0.619
Revenue₩B
3.225
3.269
3.253
3.256
3.251
3.188
3.128
3.153
3.152
3.111
0.639
(0.88%)
(0.34%)
31
24.81
Revenue growth%
32.10
30.90
33.78
34.96
32.53
31.58
31.73
32.25
34.89
32.37
13.96
32.25
32.31
61
4.30
Gross margin%
19.84
19.21
21.86
19.16
19.51
18.77
18.84
18.00
15.00
14.78
10.98
18.00
19.00
59
15.24
Operating margin%
1.43
0.67
1.00
0.40
0.40
0.40
2.44
3.08
4.61
5.80
28.46
3.08
1.21
50
26.35
Net margin%
21.16
20.71
22.98
25.11
25.30
24.02
23.96
22.21
20.43
22.62
10.50
22.62
22.80
55
12.87
P/E ratio (avg)x
9.040
8.222
8.213
7.838
8.637
8.074
8.760
8.501
8.791
8.944
33.46
8.760
8.569
52
20.11
EV/EBITx
5.367
5.789
5.686
6.012
5.901
5.617
5.305
5.739
5.825
6.365
33.96
5.739
5.764
44
5.93
FCF yield (avg)%
10.67
11.67
10.57
9.70
8.65
7.67
7.49
8.90
10.11
7.80
27.50
7.80
9.30
81
9.25
FCF margin%
2.20
4.50
7.00
9.13
6.75
8.08
9.53
6.94
7.50
5.37
29.92
7.50
6.97
74
0.481
FCF / Net incomex
0.480
0.513
0.577
0.609
0.720
0.827
0.909
0.957
1.124
1.110
1.517
0.957
0.774
58
6.79
ROIC%
7.94
5.11
5.18
6.46
7.97
8.51
9.26
10.05
11.90
9.80
3.81
9.80
8.24
37
23.16
Return on equity%
23.84
26.83
24.53
22.82
24.84
24.47
23.41
25.50
23.43
25.25
8.53
24.47
24.50
58
7.45
Return on assets%
17.74
15.18
17.85
15.96
15.59
17.25
20.16
17.17
18.84
16.79
5.83
17.25
17.21
21
32.23
EPS₩
59.06
65.03
73.86
75.62
91.08
101.85
114.93
127.53
137.31
135.15
35.18
8.21%
9.06%
—
18.03
EPS growth%
30.66
32.26
30.61
31.07
29.36
29.64
30.15
29.12
27.76
29.73
10.91
29.64
29.94
26
53.56
Bookvalue per sh₩
111.43
115.46
129.15
135.29
148.24
167.04
193.07
197.11
226.54
239.61
61.13
10.08%
7.34%
—
65.66
FCF per share₩
31.99
32.10
36.68
39.02
45.37
45.88
51.77
56.64
53.42
58.63
107.87
5.26%
5.99%
—
65.35
Dividend per sh₩
103.88
95.09
97.00
110.27
99.39
93.34
105.62
118.52
122.19
137.42
129.88
6.70%
2.02%
—
28.70
Div yield (avg)%
20.49
19.93
22.55
22.79
23.78
25.71
28.69
26.07
26.93
28.16
14.72
26.93
24.75
48
4.35
Payout ratio%
5.52
4.03
6.54
8.94
6.75
8.23
11.07
10.58
10.98
10.76
7.73
10.76
8.58
11
16.99
Shares (diluted)M
13.75
13.71
13.88
13.76
14.88
14.13
12.90
12.22
13.15
13.54
17.18
(1.87%)
0.38%
41
8.06
Buyback yield%
17.06
18.98
16.54
18.61
18.42
21.05
21.24
18.84
20.86
20.30
6.93
20.86
18.91
66
1.274
D/E ratiox
0.574
0.499
0.488
0.505
0.523
0.545
0.520
0.504
0.538
0.570
0.464
0.538
0.521
27
0.743
Enterprise value₩B
1.453
1.403
1.421
1.311
1.346
1.332
1.201
1.230
1.348
1.382
1.714
0.52%
(0.98%)
52
3,097
LT debt₩M
477.3
460.4
520.6
467.6
417.8
462.7
456.9
494.8
460.8
502.2
421.6
3.75%
1.08%
9
Revenue
₩3.111B
(0.34%)
1.00×
Cost of revenue
₩2.024B
(0.21%)
1.01×
Operating expenses
₩409.6M
(0.24%)
1.01×