42.40
Revenue₩B
54.18
54.74
54.56
54.31
53.87
53.54
55.72
55.39
56.84
57.33
44.84
1.25%
0.52%
89
15.55
Revenue growth%
23.80
20.84
20.04
22.10
22.57
22.80
22.76
25.36
25.92
26.14
18.23
25.36
22.78
67
23.35
Gross margin%
20.94
18.13
17.38
16.14
15.61
13.40
12.01
9.78
7.04
4.12
11.45
9.78
14.51
76
23.44
Operating margin%
22.25
20.67
21.85
21.49
21.55
21.54
19.47
18.50
17.97
19.13
8.32
19.13
21.08
65
22.65
Net margin%
22.30
24.85
22.29
22.41
25.04
22.16
19.79
22.70
22.19
20.84
7.44
22.16
22.30
90
35.28
P/E ratio (avg)x
26.82
32.41
38.27
41.38
46.10
49.66
58.65
61.84
66.49
65.98
34.91
61.84
47.88
29
31.87
EV/EBITx
19.45
20.43
23.16
27.22
26.30
27.48
32.77
35.69
39.20
40.17
31.37
35.69
27.35
79
9.13
FCF yield (avg)%
15.27
13.67
13.37
12.27
13.89
16.02
15.87
16.90
15.97
17.52
27.46
16.02
15.57
83
23.49
FCF margin%
17.73
14.84
12.92
10.39
9.18
6.23
8.97
8.59
10.03
7.55
12.05
8.59
9.60
15
1.339
FCF / Net incomex
1.822
1.796
1.803
1.916
1.708
1.913
1.879
2.075
2.219
2.030
0.710
2.030
1.896
11
22.66
ROIC%
17.34
15.31
18.25
15.74
13.22
15.89
18.39
16.09
17.64
19.51
26.79
17.64
16.72
86
10.78
Return on equity%
23.52
21.47
22.34
23.58
25.94
27.64
27.00
28.68
29.87
27.20
12.10
27.64
26.47
43
21.74
Return on assets%
16.22
18.30
21.15
20.63
18.06
19.39
16.91
18.91
19.81
22.07
4.21
19.39
19.15
38
420.56
EPS₩
276.98
275.36
305.68
348.10
389.31
422.70
426.47
418.85
458.96
460.58
454.04
3.42%
6.50%
—
4.08
EPS growth%
4.96
3.59
1.41
3.31
5.95
7.98
10.79
11.77
11.74
12.74
3.80
11.74
6.96
73
282.30
Bookvalue per sh₩
607.53
709.24
782.75
792.27
852.69
934.93
945.30
1,097
1,210
1,260
269.92
8.13%
8.30%
—
336.37
FCF per share₩
273.84
272.26
267.11
249.77
242.22
238.38
211.46
194.28
197.17
198.05
338.67
(3.95%)
(2.73%)
—
140.90
Dividend per sh₩
344.44
373.92
405.07
448.22
468.17
442.39
439.59
419.69
472.36
486.07
255.12
0.75%
4.44%
—
22.30
Div yield (avg)%
5.73
8.28
5.39
4.19
7.14
9.64
12.26
13.71
11.12
9.36
17.57
11.12
8.82
53
9.07
Payout ratio%
7.07
4.31
7.03
7.18
4.69
4.41
7.20
5.06
6.29
8.17
9.99
6.29
6.66
69
45.76
Shares (diluted)M
46.48
55.39
63.73
62.76
71.57
77.45
76.99
89.04
86.53
83.30
48.15
3.08%
5.77%
22
12.37
Buyback yield%
3.36
0.82
1.42
2.08
2.86
3.76
4.34
3.49
2.07
2.96
9.62
3.49
2.91
70
0.710
D/E ratiox
1.132
1.055
1.097
1.188
1.305
1.371
1.470
1.393
1.328
1.408
0.664
1.393
1.316
21
17.25
Enterprise value₩B
36.48
39.10
45.68
46.90
54.04
60.61
70.51
71.30
82.92
95.32
5.875
12.02%
10.92%
78
35.36
LT debt₩B
41.07
38.61
42.38
47.56
52.58
58.20
66.72
69.86
70.73
71.66
10.37
6.39%
5.34%
29
Revenue
₩57.33B
0.52%
1.00×
Cost of revenue
₩38.84B
0.40%
0.99×
Operating expenses
₩12.68B
0.51%
1.00×
Goodwill & intangibles
19.73%