17.39
Revenue₩B
14.83
15.82
16.45
17.63
18.40
19.67
20.17
21.59
22.38
23.10
18.63
4.66%
5.26%
81
9.77
Revenue growth%
18.29
16.91
14.29
16.68
15.49
17.73
16.02
14.60
16.06
13.31
5.34
16.02
16.04
22
19.52
Gross margin%
19.89
19.56
20.31
20.60
22.60
23.42
20.59
23.55
24.60
23.40
6.94
23.42
21.60
12
29.02
Operating margin%
22.76
20.99
21.38
21.61
19.34
18.00
15.55
14.54
17.14
16.02
5.94
16.02
18.67
58
26.81
Net margin%
15.89
17.61
17.57
14.83
12.14
9.96
10.08
7.09
6.22
4.11
19.78
7.09
11.11
84
26.93
P/E ratio (avg)x
26.41
26.07
29.29
32.38
37.11
42.27
43.18
49.65
55.37
58.00
24.67
49.65
39.69
12
10.47
EV/EBITx
8.523
8.024
7.693
8.018
8.227
8.284
9.401
9.273
8.653
9.805
14.69
9.273
8.404
43
12.08
FCF yield (avg)%
6.77
4.87
5.61
8.49
7.99
6.61
6.71
9.30
9.21
9.38
14.21
9.21
7.38
54
27.01
FCF margin%
34.36
32.29
30.21
27.38
26.87
24.65
24.90
22.39
20.76
20.96
24.10
22.39
25.88
10
0.431
FCF / Net incomex
0.899
0.932
1.001
0.848
0.720
0.617
0.631
0.640
0.578
0.504
0.595
0.617
0.680
28
9.69
ROIC%
6.33
5.32
3.77
5.96
8.02
9.00
7.01
8.26
9.36
9.45
20.02
9.00
7.52
16
16.83
Return on equity%
4.47
5.52
3.61
5.82
5.52
8.10
8.64
11.21
13.57
16.21
28.80
11.21
6.96
54
3.27
Return on assets%
15.98
16.91
16.01
17.33
16.85
17.15
19.03
19.18
18.90
19.86
18.82
19.03
17.24
12
382.36
EPS₩
747.65
767.32
808.13
811.01
888.13
989.01
1,124
1,222
1,186
1,175
412.36
5.77%
5.63%
—
5.60
EPS growth%
26.00
25.40
26.66
27.92
30.45
28.74
29.60
30.83
33.09
35.85
20.44
30.83
29.17
90
940.37
Bookvalue per sh₩
314.27
323.96
285.30
296.51
259.37
254.45
258.69
241.05
225.79
231.55
340.55
(2.24%)
(3.11%)
—
179.71
FCF per share₩
680.75
715.23
755.31
740.10
767.81
869.58
943.79
901.58
987.05
1,142
156.58
8.27%
6.76%
—
277.69
Dividend per sh₩
296.04
299.30
284.52
333.89
347.43
397.72
434.41
510.36
504.95
596.23
945.49
11.41%
8.32%
—
2.85
Div yield (avg)%
6.72
8.85
11.55
12.48
11.47
10.63
10.86
9.68
11.85
13.94
21.87
10.86
11.17
32
17.88
Payout ratio%
8.87
6.66
8.63
8.00
5.42
6.59
7.30
6.46
4.22
6.48
10.53
6.48
6.62
48
21.62
Shares (diluted)M
17.95
19.31
17.58
18.60
17.85
16.42
16.25
15.38
13.31
12.79
20.99
(6.46%)
(3.06%)
95
21.94
Buyback yield%
2.81
4.48
2.55
2.40
3.43
1.57
3.93
6.01
6.47
9.37
17.22
6.01
3.68
58
1.688
D/E ratiox
0.580
0.600
0.635
0.634
0.596
0.643
0.602
0.602
0.632
0.539
1.518
0.602
0.602
30
4.647
Enterprise value₩B
10.39
10.79
10.04
10.03
10.19
9.628
10.48
9.443
10.27
10.17
5.557
(0.03%)
(0.15%)
87
14.20
LT debt₩B
15.18
16.12
14.59
13.46
14.28
13.29
13.63
14.06
14.87
15.03
5.869
1.04%
0.65%
52
Revenue
₩23.10B
5.26%
1.00×
Cost of revenue
₩16.17B
5.52%
1.02×
Operating expenses
₩4.889B
5.00%
0.97×