19.98
Revenue₩B
17.52
19.22
21.29
23.28
25.12
27.44
29.71
32.92
36.28
39.28
20.60
9.36%
9.47%
16
5.67
Revenue growth%
5.93
4.00
6.38
5.02
2.56
3.24
0.62
0.63
0.40
1.53
8.33
0.63
2.90
66
3.31
Gross margin%
15.25
17.96
20.25
22.12
19.70
17.65
17.34
17.84
17.18
15.04
24.63
17.34
17.74
15
19.69
Operating margin%
14.50
14.04
16.13
17.59
18.93
19.36
21.25
21.77
20.89
23.44
26.40
21.25
19.15
48
25.46
Net margin%
11.65
10.70
9.82
7.02
5.77
3.89
4.73
7.69
10.30
11.23
29.52
7.69
8.75
48
26.76
P/E ratio (avg)x
12.44
13.53
13.52
11.93
12.87
13.97
13.91
12.18
12.26
11.97
14.22
12.26
12.66
70
34.95
EV/EBITx
59.86
60.10
69.78
72.17
73.84
85.72
96.47
106.8
114.3
138.8
20.77
106.8
79.78
19
5.89
FCF yield (avg)%
11.50
13.87
12.79
13.53
15.19
16.43
18.53
15.69
15.63
16.62
10.51
16.43
15.41
36
13.15
FCF margin%
7.36
8.17
7.33
7.84
6.11
5.72
6.83
6.77
6.91
4.10
4.85
6.77
6.87
45
1.745
FCF / Net incomex
1.368
1.587
1.778
1.806
2.095
2.482
2.606
2.954
3.060
3.527
1.209
2.954
2.289
54
18.77
ROIC%
14.05
16.09
18.39
21.32
19.76
19.51
18.01
15.29
12.32
11.27
24.32
15.29
17.05
30
4.16
Return on equity%
19.60
17.02
17.82
15.53
14.97
16.20
15.01
15.17
16.35
16.49
13.51
16.20
16.27
29
18.65
Return on assets%
21.55
22.46
20.95
18.06
17.00
19.98
19.79
17.46
15.16
14.87
16.54
17.46
18.92
87
561.14
EPS₩
252.67
260.89
257.31
274.63
245.10
229.72
236.61
235.31
212.75
210.71
618.01
(2.98%)
(2.61%)
—
8.66
EPS growth%
10.30
9.62
11.79
14.73
12.59
11.83
9.25
10.53
10.25
10.42
9.79
10.42
10.47
20
97.28
Bookvalue per sh₩
710.49
803.65
879.67
1,017
1,184
1,245
1,447
1,521
1,485
1,708
395.73
7.62%
9.51%
—
393.32
FCF per share₩
923.65
945.63
1,026
1,154
1,064
1,165
1,130
1,169
1,072
1,136
498.93
1.31%
3.04%
—
470.25
Dividend per sh₩
256.04
218.51
190.15
188.59
165.22
143.66
132.91
123.71
117.77
103.02
331.17
(9.02%)
(7.89%)
—
27.55
Div yield (avg)%
16.61
19.49
18.45
17.16
16.15
15.11
16.11
13.41
15.00
12.38
29.38
15.00
16.13
21
3.44
Payout ratio%
19.27
19.12
19.01
21.03
21.75
19.56
22.09
21.52
23.59
26.46
6.46
22.09
21.28
12
28.10
Shares (diluted)M
26.13
25.67
26.76
29.11
31.33
32.66
30.29
30.56
31.44
34.23
27.95
1.79%
3.83%
32
21.50
Buyback yield%
36.44
37.35
38.21
38.74
38.66
40.88
42.88
44.42
47.07
46.09
29.11
44.42
39.81
14
0.750
D/E ratiox
0.101
0.094
0.085
0.076
0.083
0.090
0.098
0.092
0.089
0.098
0.818
0.092
0.091
65
13.65
Enterprise value₩B
29.64
29.89
31.77
32.29
28.62
24.75
22.16
22.51
20.32
21.05
16.97
(5.96%)
(2.80%)
29
25.60
LT debt₩B
54.74
59.09
67.37
69.12
76.35
76.39
82.82
80.69
92.09
102.4
21.72
6.04%
7.88%
71
Revenue
₩39.28B
9.47%
1.00×
Cost of revenue
₩21.72B
9.40%
0.99×
Operating expenses
₩8.422B
9.78%
1.03×