7.955
Revenue₩B
16.60
17.26
18.25
19.50
20.61
22.01
22.82
23.47
24.88
25.59
8.372
4.42%
4.98%
9
6.81
Revenue growth%
21.31
20.91
18.59
20.75
23.16
25.10
26.73
24.45
23.58
22.59
12.13
24.45
22.88
39
11.96
Gross margin%
12.07
9.57
7.19
7.66
6.75
8.77
9.24
7.73
10.46
8.85
16.54
8.85
8.81
92
19.60
Operating margin%
12.37
13.45
10.47
10.10
11.36
8.46
7.00
4.14
5.66
4.74
18.24
5.66
9.28
44
15.31
Net margin%
6.16
7.67
9.48
7.18
10.18
11.18
12.12
12.49
10.61
11.69
20.84
11.69
10.39
33
17.77
P/E ratio (avg)x
19.80
19.81
19.96
21.18
24.89
24.38
26.83
29.55
29.15
32.12
24.99
29.15
24.64
42
36.29
EV/EBITx
5.178
4.955
4.883
5.315
5.413
5.524
5.612
5.205
5.598
5.504
17.43
5.524
5.364
60
14.91
FCF yield (avg)%
29.89
31.89
29.63
31.87
30.03
30.68
30.02
28.22
28.80
26.44
29.63
28.80
29.96
22
25.83
FCF margin%
26.99
26.24
29.05
28.56
30.26
32.09
34.59
32.55
32.35
29.43
23.36
32.35
29.85
25
0.649
FCF / Net incomex
1.082
0.983
1.017
0.936
0.853
0.862
0.807
0.826
0.889
0.842
1.756
0.842
0.875
20
28.88
ROIC%
9.65
11.52
10.64
8.13
5.78
8.39
6.74
5.64
8.00
10.11
11.87
8.00
8.26
77
2.24
Return on equity%
6.60
9.02
6.37
5.38
4.20
2.61
2.10
0.40
0.40
0.62
11.00
0.62
3.40
16
17.33
Return on assets%
21.04
18.47
17.92
17.88
16.74
17.72
20.68
23.67
24.55
21.80
16.71
21.80
19.57
42
636.79
EPS₩
541.83
560.52
547.24
580.62
591.77
630.22
562.68
532.74
568.92
607.67
677.78
0.53%
(0.17%)
—
18.72
EPS growth%
22.67
24.88
22.69
25.56
25.83
28.20
28.17
29.90
32.06
32.44
19.86
29.90
27.00
44
201.38
Bookvalue per sh₩
244.44
249.51
260.01
278.12
311.66
348.19
363.14
379.53
364.30
394.49
283.98
4.83%
5.98%
—
247.18
FCF per share₩
717.96
785.22
803.97
923.40
1,047
1,115
1,107
1,273
1,322
1,433
303.74
6.48%
7.94%
—
495.58
Dividend per sh₩
379.24
370.94
383.46
411.66
389.64
356.04
372.55
386.02
413.41
359.36
501.33
(1.60%)
(0.47%)
—
19.00
Div yield (avg)%
13.20
13.81
11.46
9.66
7.78
9.83
7.02
9.69
12.54
12.98
4.86
9.83
10.64
14
10.48
Payout ratio%
6.37
3.40
3.32
3.32
1.33
1.73
1.77
3.02
2.60
2.24
23.36
2.24
2.81
45
25.44
Shares (diluted)M
35.76
42.20
43.75
50.09
57.70
60.72
64.79
63.94
61.54
71.08
26.24
4.26%
7.43%
62
27.33
Buyback yield%
24.24
23.52
21.56
22.23
22.50
23.22
25.64
25.50
23.87
25.73
25.78
25.50
23.70
31
1.096
D/E ratiox
0.863
0.973
0.934
0.920
0.986
0.933
0.988
0.991
1.101
1.250
0.754
0.991
0.979
41
17.29
Enterprise value₩B
20.08
19.73
21.85
19.98
19.68
20.06
19.15
18.11
17.16
16.83
18.44
(3.08%)
(2.48%)
74
13.12
LT debt₩B
13.76
15.53
16.29
18.16
18.64
18.05
17.86
19.48
19.71
18.19
10.80
(0.48%)
2.08%
39
Revenue
₩25.59B
4.98%
1.00×
Cost of revenue
₩15.65B
5.32%
1.03×
Operating expenses
₩5.726B
4.17%
0.93×
Goodwill & intangibles
15.77%