1.595
Revenue₩B
3.672
3.973
4.207
4.544
4.815
5.105
5.439
5.728
6.049
6.548
1.785
6.34%
6.94%
81
12.20
Revenue growth%
24.20
22.07
21.40
22.98
21.41
19.67
21.44
18.81
18.34
17.88
2.15
18.81
21.40
59
23.63
Gross margin%
8.94
6.77
6.77
7.10
5.18
7.17
7.97
8.89
6.59
5.48
24.50
7.17
6.94
57
29.18
Operating margin%
16.24
13.84
11.79
11.66
10.38
8.96
9.97
8.41
10.63
10.40
24.58
9.97
10.52
54
7.73
Net margin%
15.41
15.04
14.42
16.15
15.78
14.61
17.55
14.79
12.41
10.41
5.96
14.61
14.91
14
23.87
P/E ratio (avg)x
8.307
8.407
8.236
8.003
7.482
6.574
7.073
7.529
8.371
9.303
22.39
7.529
8.119
15
11.65
EV/EBITx
26.25
29.68
32.51
29.73
30.31
31.32
35.63
40.09
44.14
47.55
28.85
40.09
31.92
92
13.33
FCF yield (avg)%
2.85
2.49
4.12
5.56
3.64
5.87
4.22
4.30
1.87
2.94
29.36
4.22
3.88
42
13.63
FCF margin%
10.01
8.93
9.14
9.62
9.91
11.48
8.81
11.58
11.88
9.26
29.50
11.48
9.77
19
0.717
FCF / Net incomex
1.498
1.498
1.322
1.376
1.238
1.386
1.532
1.646
1.550
1.571
1.593
1.550
1.498
74
11.95
ROIC%
12.54
10.53
12.10
9.26
9.60
9.32
7.43
10.27
10.17
12.30
12.14
10.17
10.22
83
28.90
Return on equity%
26.59
28.37
27.47
26.25
28.41
30.64
32.08
34.45
31.98
33.95
8.12
32.08
29.52
65
6.68
Return on assets%
24.13
25.31
23.69
21.26
18.29
18.19
20.34
19.47
18.67
16.15
24.71
18.67
19.91
78
34.44
EPS₩
23.94
21.94
21.02
19.57
19.33
21.76
21.46
22.91
20.60
20.70
37.27
1.39%
(1.13%)
—
8.83
EPS growth%
7.81
5.21
7.80
9.75
7.26
8.21
7.13
4.70
5.47
3.65
10.92
5.47
7.20
55
37.50
Bookvalue per sh₩
37.52
36.49
37.68
37.97
43.28
39.78
37.21
36.84
42.66
48.36
57.29
2.24%
3.82%
—
55.69
FCF per share₩
75.09
67.70
66.66
70.89
74.37
77.39
68.58
66.23
57.76
62.30
71.82
(3.48%)
(1.54%)
—
85.12
Dividend per sh₩
29.29
32.13
29.65
31.53
32.29
32.27
34.16
36.77
34.48
36.64
48.31
2.56%
3.18%
—
7.85
Div yield (avg)%
14.03
15.88
14.69
13.46
14.96
17.16
19.63
20.78
19.09
17.19
25.39
19.09
16.52
52
7.62
Payout ratio%
10.95
11.90
10.14
7.17
5.54
7.26
4.94
7.56
9.50
9.98
21.85
7.56
8.53
84
18.59
Shares (diluted)M
26.54
28.66
26.26
25.52
27.36
24.82
26.75
30.56
33.72
36.55
18.86
5.96%
4.35%
56
9.81
Buyback yield%
14.71
14.34
12.82
14.06
11.10
11.47
11.79
10.23
11.85
10.58
16.15
11.47
11.82
63
1.072
D/E ratiox
1.119
1.047
0.941
0.914
0.801
0.805
0.892
0.874
0.949
1.028
1.032
0.892
0.928
8
4.994
Enterprise value₩B
0.728
0.734
0.819
0.873
0.961
0.951
0.881
0.967
1.070
1.106
1.898
2.86%
5.03%
62
6.447
LT debt₩B
5.440
5.014
5.350
5.393
5.592
5.641
5.238
4.905
4.390
4.582
6.196
(3.90%)
(1.93%)
38
Revenue
₩6.548B
6.94%
1.00×
Cost of revenue
₩3.134B
7.03%
1.01×
Operating expenses
₩1.401B
6.92%
1.00×
Goodwill & intangibles
20.24%