25.31
Revenue₩B
15.33
15.99
16.89
17.86
18.78
19.99
20.58
21.84
22.92
24.30
27.19
5.29%
5.29%
64
10.48
Revenue growth%
20.44
18.57
19.80
22.66
22.00
22.18
19.75
17.49
18.19
18.55
16.57
18.55
19.78
9
14.98
Gross margin%
27.98
25.81
26.54
28.87
27.29
28.26
28.13
28.75
29.86
28.52
20.06
28.52
28.19
55
4.34
Operating margin%
16.77
14.72
12.36
14.30
16.95
18.11
17.55
19.06
17.14
15.72
2.38
17.55
16.86
40
7.51
Net margin%
17.91
17.29
19.35
18.06
18.80
17.51
16.19
17.52
15.83
13.49
15.56
16.19
17.52
79
22.12
P/E ratio (avg)x
12.13
12.65
12.15
12.10
13.42
12.93
13.96
13.07
13.81
12.56
22.49
13.07
12.79
40
7.091
EV/EBITx
32.15
34.00
37.50
40.54
41.41
43.78
48.10
46.21
44.74
52.35
21.14
46.21
42.60
22
4.11
FCF yield (avg)%
12.86
11.05
11.24
12.11
9.64
9.03
8.64
9.90
9.91
11.44
3.01
9.90
10.48
16
6.93
FCF margin%
19.88
18.47
20.59
22.95
20.43
17.94
17.66
15.36
12.78
10.70
28.94
15.36
18.21
89
0.328
FCF / Net incomex
1.291
1.389
1.381
1.369
1.524
1.729
1.653
1.812
1.927
2.151
0.442
1.812
1.588
37
13.24
ROIC%
0.55
0.40
3.33
0.59
0.40
1.39
0.40
0.40
0.40
2.13
10.56
0.40
0.47
45
16.13
Return on equity%
2.11
1.12
0.40
0.40
0.44
0.85
1.74
0.40
0.40
0.40
27.72
0.40
0.42
42
24.04
Return on assets%
5.98
3.90
1.37
4.14
4.06
2.33
4.23
5.35
4.55
3.73
13.05
4.23
4.10
78
632.27
EPS₩
1,811
1,960
2,051
1,982
1,997
2,091
2,247
2,180
2,449
2,744
692.98
6.56%
6.08%
—
4.53
EPS growth%
22.34
21.73
19.36
20.93
18.71
17.25
14.55
11.76
12.70
15.16
14.44
14.55
17.98
55
689.29
Bookvalue per sh₩
239.40
266.91
296.21
325.13
317.78
293.32
316.30
322.14
320.85
331.75
928.91
0.86%
2.36%
—
931.76
FCF per share₩
1,024
1,204
1,348
1,377
1,331
1,510
1,459
1,587
1,713
1,972
859.54
8.18%
6.28%
—
1,168
Dividend per sh₩
704.62
755.13
725.14
772.60
808.59
720.84
664.47
704.84
661.30
661.64
1,129
(3.93%)
0.12%
—
23.14
Div yield (avg)%
34.96
36.51
33.69
36.12
34.56
31.95
30.36
28.03
30.86
31.95
18.35
30.86
32.82
49
27.99
Payout ratio%
5.53
6.68
8.88
10.68
13.36
13.80
13.45
12.66
15.29
14.08
10.29
13.80
13.01
73
18.17
Shares (diluted)M
13.18
12.04
12.75
11.05
11.63
11.15
10.35
9.449
10.10
10.71
17.74
(1.64%)
(2.95%)
44
9.71
Buyback yield%
15.57
15.25
12.42
12.12
14.51
14.30
11.63
12.01
10.20
11.88
12.39
11.88
12.27
39
1.265
D/E ratiox
1.672
1.727
1.946
1.805
2.005
1.918
2.078
1.985
1.902
2.016
0.489
1.985
1.932
89
22.35
Enterprise value₩B
5.294
5.129
4.995
5.076
5.560
5.331
5.253
5.570
5.406
5.367
24.58
(0.71%)
0.77%
77
10.34
LT debt₩B
9.158
7.849
6.881
6.085
6.614
6.703
6.631
6.197
5.404
5.809
9.318
(2.56%)
(4.94%)
56
Revenue
₩24.30B
5.29%
1.00×
Cost of revenue
₩14.34B
5.18%
0.99×
Operating expenses
₩5.353B
5.18%
0.99×