16.31
Revenue₩B
17.01
18.36
19.31
20.45
21.64
22.55
24.25
25.77
27.15
28.75
16.70
5.84%
6.03%
65
6.52
Revenue growth%
25.69
25.47
22.99
23.39
21.37
24.22
25.88
24.64
23.43
20.74
16.24
24.22
23.82
24
27.06
Gross margin%
5.56
5.72
4.43
3.49
1.89
0.40
3.11
3.75
2.85
2.32
13.94
2.85
3.30
62
28.89
Operating margin%
0.40
0.40
1.92
2.42
0.40
1.40
3.76
4.10
2.91
5.28
8.48
3.76
2.17
9
3.40
Net margin%
10.88
9.15
9.14
6.67
9.38
12.29
14.02
12.60
12.55
14.31
15.96
12.60
11.58
46
8.837
P/E ratio (avg)x
14.98
14.56
15.50
15.17
14.83
16.04
16.60
15.03
12.90
13.42
7.490
15.03
15.01
93
21.99
EV/EBITx
17.72
16.28
14.71
12.80
11.22
11.48
12.14
13.02
12.52
12.82
35.86
12.52
12.81
58
22.52
FCF yield (avg)%
15.43
15.82
14.43
13.64
14.66
14.57
15.79
17.55
16.18
14.30
4.77
15.79
15.05
54
9.46
FCF margin%
19.49
21.66
19.96
19.73
18.36
15.48
13.30
13.32
10.83
8.05
29.53
13.30
16.92
90
1.125
FCF / Net incomex
1.353
1.276
1.369
1.543
1.455
1.413
1.374
1.394
1.305
1.457
1.501
1.394
1.384
79
15.95
ROIC%
18.49
16.14
17.10
14.44
12.89
14.26
13.10
13.50
15.68
16.12
12.33
14.26
15.06
24
28.54
Return on equity%
6.47
7.59
6.61
6.42
4.76
2.07
0.40
0.95
0.40
0.40
3.25
0.40
3.41
7
28.40
Return on assets%
17.98
20.44
22.06
23.67
26.61
25.03
23.35
21.68
22.48
23.76
29.46
23.35
22.92
20
982.57
EPS₩
518.89
512.02
502.60
563.08
633.55
744.60
871.54
944.81
1,014
1,150
1,037
12.67%
8.18%
—
10.70
EPS growth%
25.21
25.09
22.79
23.90
25.13
25.22
22.64
19.94
17.54
17.87
29.54
19.94
23.34
17
660.24
Bookvalue per sh₩
1,884
2,139
2,324
2,723
2,751
3,229
3,163
3,520
4,085
4,657
1,281
11.10%
9.23%
—
852.63
FCF per share₩
1,444
1,333
1,413
1,565
1,715
1,856
2,095
2,271
2,495
2,481
768.31
7.67%
5.54%
—
1,063
Dividend per sh₩
1,748
1,806
1,888
1,932
2,013
2,121
1,953
1,833
2,030
1,964
1,013
(0.49%)
2.67%
—
23.55
Div yield (avg)%
16.02
17.65
15.53
17.89
15.96
15.10
16.54
19.22
21.71
20.38
22.44
19.22
17.10
41
29.66
Payout ratio%
13.04
14.41
15.43
17.92
15.24
15.20
13.05
15.60
16.61
16.52
14.91
15.60
15.34
69
9.705
Shares (diluted)M
6.620
5.715
6.018
5.709
5.134
5.102
4.942
4.807
5.079
5.329
9.721
0.75%
(3.43%)
28
16.70
Buyback yield%
11.37
11.50
9.27
10.97
13.74
16.45
18.15
20.08
20.11
22.35
29.95
20.08
15.09
12
0.483
D/E ratiox
0.455
0.547
0.541
0.633
0.769
0.822
0.870
0.876
1.007
1.174
1.309
0.876
0.796
61
17.70
Enterprise value₩B
3.155
3.611
4.183
3.984
4.244
4.147
4.162
4.313
4.857
5.381
5.572
4.86%
5.96%
42
1.350
LT debt₩B
7.941
8.964
9.430
9.341
10.82
12.50
14.02
15.60
17.81
20.47
4.318
13.60%
11.13%
52
Revenue
₩28.75B
6.03%
1.00×
Cost of revenue
₩14.64B
5.79%
0.98×
Operating expenses
₩4.109B
6.60%
1.06×
Goodwill & intangibles
18.52%