10.81
Revenue₩B
41.36
42.17
42.74
43.58
44.54
45.99
46.71
49.30
52.13
54.54
12.01
4.13%
3.03%
93
20.76
Revenue growth%
14.39
16.82
16.70
19.33
18.31
18.63
19.53
16.60
15.10
16.03
22.64
16.60
16.76
41
10.31
Gross margin%
22.40
23.04
21.04
21.08
18.37
17.62
18.34
17.62
18.31
19.54
18.98
18.31
18.96
52
16.28
Operating margin%
28.68
25.98
24.70
26.50
26.53
28.07
25.82
27.74
29.70
29.87
2.93
28.07
27.14
87
4.93
Net margin%
3.66
6.04
3.17
4.81
5.63
3.64
5.80
4.66
5.11
2.39
2.26
4.66
4.73
54
23.82
P/E ratio (avg)x
18.66
18.58
17.83
20.74
23.15
22.51
25.71
26.83
28.42
29.18
14.30
26.83
22.83
64
8.533
EV/EBITx
16.86
15.43
15.03
14.63
15.38
14.43
12.66
13.55
13.01
14.17
30.45
13.55
14.53
33
11.84
FCF yield (avg)%
7.45
7.16
10.02
9.63
8.09
8.60
7.84
10.51
9.84
9.05
16.91
9.05
8.82
25
25.04
FCF margin%
17.97
16.25
14.16
17.16
19.29
20.53
20.53
19.38
21.25
19.19
23.65
20.53
19.24
85
0.661
FCF / Net incomex
0.396
0.414
0.437
0.432
0.463
0.420
0.365
0.334
0.327
0.303
1.286
0.334
0.405
76
19.56
ROIC%
8.32
8.64
6.91
6.62
6.47
3.91
2.30
2.38
5.32
5.46
5.89
3.91
5.97
25
19.88
Return on equity%
18.05
17.18
16.61
16.06
17.71
19.59
19.07
17.78
16.41
15.41
7.75
17.78
17.44
7
15.35
Return on assets%
28.19
27.54
28.93
31.51
32.65
34.98
33.43
31.52
28.80
27.86
20.90
31.52
30.22
74
3,139
EPS₩
2,006
1,944
2,015
1,968
1,731
1,811
1,580
1,618
1,498
1,608
3,264
(1.46%)
(3.22%)
—
28.48
EPS growth%
2.42
3.73
5.59
4.22
2.11
0.40
2.47
3.45
2.14
2.40
29.47
2.40
2.45
78
1,340
Bookvalue per sh₩
6,049
7,124
8,046
9,242
10,774
11,309
13,165
15,228
17,607
18,293
2,263
11.17%
12.12%
—
1,560
FCF per share₩
731.01
695.71
651.92
659.62
675.97
579.31
577.67
510.17
455.82
461.41
3,956
(7.35%)
(5.75%)
—
3,754
Dividend per sh₩
3,923
3,641
3,507
3,271
2,993
3,230
3,578
3,888
3,889
3,648
937.91
4.04%
(0.90%)
—
5.37
Div yield (avg)%
7.61
7.72
5.25
7.76
6.22
8.03
5.26
5.98
8.68
11.05
15.62
8.03
7.66
11
27.01
Payout ratio%
25.65
24.04
26.59
28.66
29.16
28.14
30.50
30.03
29.17
28.79
10.68
29.17
28.73
74
9.114
Shares (diluted)M
13.10
14.15
17.18
19.48
20.80
20.91
24.44
27.29
28.07
33.81
8.972
10.20%
10.62%
14
18.96
Buyback yield%
20.70
21.06
21.57
21.65
18.78
20.21
19.08
18.54
16.52
18.89
23.99
18.89
19.64
47
1.235
D/E ratiox
1.165
1.308
1.441
1.647
1.693
1.985
1.973
2.225
2.599
2.599
0.124
2.225
1.833
48
23.49
Enterprise value₩B
17.43
16.85
18.82
21.88
22.21
22.38
25.98
27.56
28.98
34.62
31.72
9.28%
8.43%
21
40.20
LT debt₩B
8.539
9.636
9.690
10.44
10.68
12.90
14.23
16.00
18.82
21.84
8.042
15.38%
11.82%
16
Revenue
₩54.54B
3.03%
1.00×
Cost of revenue
₩26.06B
2.63%
0.96×
Operating expenses
₩13.30B
3.48%
1.05×
Goodwill & intangibles
17.39%