2.487
Revenue₩B
15.31
15.90
16.07
16.72
17.13
17.58
17.55
17.65
17.55
18.26
2.701
1.29%
1.87%
88
7.99
Revenue growth%
11.10
10.06
11.69
14.59
14.19
11.73
14.31
13.86
13.99
13.21
4.86
13.86
13.54
92
23.37
Gross margin%
14.76
12.95
11.16
8.92
6.19
8.14
9.41
8.94
10.92
13.64
21.25
9.41
10.17
54
7.51
Operating margin%
7.91
8.46
7.92
5.51
8.12
10.97
13.00
14.94
16.47
17.91
25.62
14.94
9.71
18
26.59
Net margin%
24.92
26.54
25.33
25.51
27.54
28.10
26.96
25.52
23.92
25.26
20.25
25.52
25.52
92
12.54
P/E ratio (avg)x
18.84
17.37
16.36
18.70
20.25
22.88
23.73
24.52
25.83
27.34
26.88
24.52
21.57
78
10.79
EV/EBITx
25.42
24.11
24.94
26.30
28.01
26.35
26.68
27.78
31.54
32.03
7.756
27.78
26.52
35
13.83
FCF yield (avg)%
18.22
18.11
20.35
22.57
20.10
19.14
18.24
17.34
16.40
14.18
12.41
17.34
18.23
94
16.86
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.80
2.10
0.40
0.40
63
0.645
FCF / Net incomex
0.790
0.852
0.961
1.006
0.978
1.096
1.094
1.104
1.050
1.144
0.898
1.096
1.028
12
20.56
ROIC%
22.40
22.90
24.32
26.74
24.73
24.93
24.07
25.74
24.02
25.69
27.33
24.93
24.53
17
24.31
Return on equity%
9.90
7.73
9.99
8.91
9.24
12.09
14.79
11.90
14.18
11.99
19.25
12.09
10.94
84
21.20
Return on assets%
4.45
5.74
7.24
5.08
3.29
3.77
4.91
3.25
2.28
1.66
18.07
3.25
4.11
34
47.64
EPS₩
57.68
56.43
60.85
56.02
63.94
70.51
71.77
72.90
67.33
63.74
50.50
(0.06%)
1.14%
—
7.76
EPS growth%
24.24
21.78
24.32
25.75
24.37
23.83
22.74
24.58
24.00
21.73
5.35
23.83
24.12
5
101.36
Bookvalue per sh₩
61.75
62.65
74.39
88.74
104.34
100.53
109.30
117.02
139.79
160.42
106.18
8.98%
10.19%
—
74.62
FCF per share₩
78.40
86.48
87.84
79.66
83.63
88.77
82.63
73.15
81.90
73.04
78.35
(2.67%)
—
—
65.99
Dividend per sh₩
77.29
77.23
81.57
80.51
76.15
84.96
83.57
79.48
78.71
73.28
80.32
(0.76%)
0.43%
—
7.74
Div yield (avg)%
0.82
0.40
2.15
2.99
0.77
2.30
0.69
3.39
6.31
5.04
9.91
3.39
2.23
18
23.25
Payout ratio%
13.86
13.55
14.04
16.10
16.42
17.62
16.07
13.24
12.57
11.04
12.62
13.24
13.95
77
40.59
Shares (diluted)M
56.60
56.06
54.85
57.81
55.04
52.44
50.47
52.77
56.46
57.08
42.47
0.73%
1.08%
49
7.91
Buyback yield%
1.76
0.80
3.18
0.40
0.40
0.40
1.69
0.40
3.19
1.57
26.52
1.57
1.19
19
0.193
D/E ratiox
1.571
1.800
2.009
2.169
2.187
2.085
2.115
2.034
1.907
2.039
1.763
2.039
2.036
63
12.43
Enterprise value₩B
18.00
16.02
13.91
12.24
13.22
12.32
13.25
12.37
12.71
12.94
2.657
(0.44%)
(2.56%)
76
1.991
LT debt₩B
8.996
10.41
11.57
13.23
13.68
15.87
17.14
16.49
18.68
18.29
6.395
5.98%
6.54%
42
Revenue
₩18.26B
1.87%
1.00×
Cost of revenue
₩11.66B
1.80%
0.99×
Operating expenses
₩2.171B
2.34%
1.05×
Goodwill & intangibles
17.32%