6.465
Revenue₩B
13.25
14.30
15.41
16.55
17.60
18.42
20.07
21.54
23.17
24.56
6.823
6.89%
7.06%
50
29.24
Revenue growth%
21.93
23.77
25.72
27.18
28.60
28.84
28.97
27.59
28.13
30.41
28.45
28.84
27.86
60
20.62
Gross margin%
18.31
19.36
22.20
24.82
26.59
28.92
30.70
28.48
28.49
28.70
7.93
28.70
27.54
64
21.62
Operating margin%
8.75
9.40
11.09
9.18
9.66
9.61
8.97
7.18
8.11
7.88
4.66
8.11
9.07
38
11.00
Net margin%
2.56
5.40
2.68
1.04
1.51
0.98
0.40
0.40
1.36
0.98
14.94
0.98
1.20
7
31.02
P/E ratio (avg)x
40.70
47.92
53.47
63.93
75.68
90.38
101.4
113.8
127.0
130.7
22.97
113.8
83.03
77
6.978
EV/EBITx
25.56
26.23
27.63
30.46
28.81
28.31
25.91
25.77
24.88
25.25
7.023
25.77
26.07
50
12.72
FCF yield (avg)%
3.69
3.71
3.52
6.12
8.39
7.54
5.34
7.81
4.81
4.62
24.65
5.34
5.07
22
8.91
FCF margin%
4.35
3.08
3.95
4.80
6.31
8.55
9.64
8.81
9.53
12.29
10.86
9.53
7.43
15
1.536
FCF / Net incomex
0.271
0.275
0.304
0.338
0.312
0.332
0.365
0.371
0.376
0.361
0.744
0.365
0.335
24
10.40
ROIC%
7.30
6.72
8.34
5.45
5.03
3.75
5.62
5.22
3.43
4.61
8.16
4.61
5.33
27
19.45
Return on equity%
20.02
18.97
19.92
17.40
15.41
12.71
10.96
10.43
12.30
9.58
2.14
10.96
14.06
79
27.66
Return on assets%
29.45
29.02
30.53
32.33
32.36
29.66
27.75
25.73
24.23
22.73
3.65
25.73
29.23
72
1,281
EPS₩
2,378
2,363
2,168
2,183
2,111
2,019
1,883
1,896
1,894
2,105
1,341
(0.06%)
0.16%
—
16.57
EPS growth%
27.41
26.77
24.97
25.03
26.97
26.87
28.69
25.80
26.86
24.24
23.51
26.86
26.82
6
1,306
Bookvalue per sh₩
280.71
242.61
262.57
285.58
257.29
257.93
258.39
251.56
257.53
224.71
805.90
(2.67%)
(2.87%)
—
1,517
FCF per share₩
2,694
2,574
2,885
3,156
3,206
3,547
3,413
3,839
3,687
4,030
423.70
4.68%
4.04%
—
714.95
Dividend per sh₩
866.13
935.61
1,001
1,028
1,095
1,094
1,241
1,231
1,256
1,204
1,671
1.92%
3.06%
—
9.39
Div yield (avg)%
18.76
16.48
15.85
15.94
15.93
15.67
17.79
15.25
13.63
11.43
23.68
15.25
15.89
87
19.97
Payout ratio%
11.37
14.20
14.35
16.01
17.25
15.37
14.89
16.28
17.34
15.09
9.39
15.37
15.23
79
2.640
Shares (diluted)M
3.625
4.135
4.648
4.710
5.075
5.065
5.695
6.145
6.661
6.173
2.593
4.00%
6.08%
45
12.12
Buyback yield%
14.69
13.49
15.81
17.06
18.07
15.70
16.72
17.52
14.73
14.07
6.85
15.70
15.76
15
1.366
D/E ratiox
1.883
1.848
2.080
2.388
2.411
2.456
2.863
2.852
3.393
3.600
0.209
2.863
2.433
50
19.51
Enterprise value₩B
11.95
12.79
13.19
14.02
14.59
14.52
15.00
16.33
17.13
19.50
17.78
5.97%
4.69%
90
4.397
LT debt₩B
1.023
1.076
1.069
1.152
1.122
1.128
1.264
1.217
1.297
1.343
14.47
3.66%
3.48%
81
Revenue
₩24.56B
7.06%
1.00×
Cost of revenue
₩15.34B
7.17%
1.01×
Operating expenses
₩4.197B
6.77%
0.97×