22.39
Revenue₩B
51.73
55.21
59.20
61.07
64.48
66.92
71.71
76.52
81.94
85.21
24.72
5.73%
5.44%
86
13.57
Revenue growth%
15.26
18.18
16.74
17.04
16.23
13.86
16.20
18.04
20.27
18.52
9.40
18.04
16.89
13
25.61
Gross margin%
21.79
22.48
21.49
21.57
22.91
21.52
23.41
26.02
28.80
26.15
28.58
26.02
22.70
29
18.47
Operating margin%
0.40
0.40
0.82
0.40
0.40
0.67
0.40
0.40
1.44
2.31
2.62
0.67
0.40
21
21.52
Net margin%
22.90
20.53
20.14
18.12
19.91
16.98
15.93
17.59
15.72
16.35
9.75
16.35
17.86
74
11.44
P/E ratio (avg)x
27.65
28.54
30.43
31.26
32.45
36.61
36.20
40.85
48.04
45.52
19.91
40.85
34.33
8
8.903
EV/EBITx
35.26
34.39
34.70
37.40
38.50
44.74
46.98
48.40
56.40
66.32
11.14
48.40
41.62
81
17.61
FCF yield (avg)%
18.03
17.71
18.03
20.81
18.11
20.58
20.72
18.08
15.54
16.60
17.80
18.08
18.06
86
22.19
FCF margin%
15.78
17.15
17.11
17.46
19.36
19.40
19.09
21.97
24.78
26.46
14.74
21.97
19.22
21
0.436
FCF / Net incomex
0.257
0.231
0.212
0.219
0.235
0.258
0.291
0.329
0.301
0.270
1.242
0.291
0.258
92
12.30
ROIC%
36.62
36.71
37.39
35.65
37.70
37.50
35.89
33.23
35.63
34.21
3.64
35.63
36.25
30
24.17
Return on equity%
4.38
2.39
3.59
0.84
0.40
2.18
4.98
4.15
6.37
4.15
21.61
4.15
3.87
83
17.01
Return on assets%
16.79
17.08
15.10
12.83
9.95
7.73
6.90
9.47
8.54
9.36
14.06
8.54
9.71
81
252.88
EPS₩
846.57
835.74
869.44
951.18
980.20
1,043
1,144
1,186
1,167
1,167
281.22
3.55%
2.56%
—
27.64
EPS growth%
18.77
16.90
18.42
18.27
19.43
20.19
17.41
20.16
23.08
25.16
6.74
20.19
19.10
21
985.74
Bookvalue per sh₩
169.38
150.19
144.33
126.75
130.51
126.34
111.26
109.41
111.08
102.50
791.27
(4.72%)
(4.28%)
—
312.20
FCF per share₩
1,959
1,888
1,944
1,925
1,962
1,991
2,192
2,231
2,418
2,833
583.32
7.63%
4.30%
—
1,244
Dividend per sh₩
709.46
756.73
848.56
877.56
885.31
967.81
1,001
951.05
971.01
961.26
997.51
1.66%
2.45%
—
18.68
Div yield (avg)%
13.36
16.32
13.57
15.90
16.55
15.20
14.59
16.08
18.67
20.53
3.91
16.08
15.99
73
19.62
Payout ratio%
4.97
3.36
5.87
4.45
7.18
5.04
6.97
6.59
4.43
4.75
15.75
5.04
5.01
81
29.34
Shares (diluted)M
37.08
38.54
36.22
39.12
40.20
40.84
43.55
43.04
45.07
49.16
29.69
4.11%
2.53%
25
15.68
Buyback yield%
1.91
2.88
2.49
1.49
0.40
0.40
0.40
0.40
0.40
3.14
28.24
0.40
0.95
37
0.526
D/E ratiox
2.172
2.201
2.435
2.810
3.033
2.979
3.019
2.854
3.050
3.304
0.792
3.019
2.916
60
49.01
Enterprise value₩B
7.819
8.636
8.662
8.507
8.312
8.149
7.973
7.324
6.705
6.981
43.48
(3.43%)
(1.73%)
92
69.28
LT debt₩B
56.08
57.55
66.76
63.98
66.68
71.33
76.23
86.96
97.12
106.0
11.50
9.71%
6.91%
49
Revenue
₩85.21B
5.44%
1.00×
Cost of revenue
₩56.21B
5.41%
1.00×
Operating expenses
₩12.83B
5.72%
1.03×
Goodwill & intangibles
20.09%