9.467
Revenue₩B
11.53
11.40
11.44
11.57
11.69
11.78
11.74
12.03
11.87
12.16
10.52
0.80%
0.56%
25
6.45
Revenue growth%
20.28
18.78
17.09
15.06
12.64
15.28
12.86
14.55
12.56
9.98
7.77
12.86
14.81
43
13.77
Gross margin%
12.41
10.64
11.53
10.48
12.22
10.22
10.84
11.23
13.44
15.63
15.81
11.23
11.38
73
13.67
Operating margin%
12.17
9.55
11.71
14.16
12.53
10.33
12.54
9.88
8.73
10.02
19.12
10.02
11.02
69
22.51
Net margin%
22.86
22.67
25.55
26.23
24.88
23.94
24.37
22.59
24.06
25.16
15.38
24.06
24.21
35
37.39
P/E ratio (avg)x
24.86
25.16
21.80
21.60
19.17
19.53
17.18
17.48
16.17
14.02
26.82
17.18
19.35
84
24.11
EV/EBITx
34.62
33.81
31.08
31.69
31.31
30.64
31.62
35.40
32.87
33.97
36.52
32.87
32.28
6
16.38
FCF yield (avg)%
17.35
20.26
19.27
20.44
23.23
24.01
25.43
23.55
24.73
22.47
24.48
24.01
22.85
36
4.45
FCF margin%
20.02
21.74
23.22
22.70
20.64
23.50
20.90
20.63
20.47
22.06
5.81
20.90
21.32
71
1.185
FCF / Net incomex
1.887
1.887
2.230
2.222
2.390
2.518
2.475
2.518
3.033
3.240
0.966
2.518
2.432
26
12.42
ROIC%
15.49
16.55
17.23
16.26
13.38
10.76
10.71
8.16
6.42
4.23
21.02
8.16
12.07
38
15.33
Return on equity%
15.61
18.08
16.51
15.55
14.06
14.51
16.53
16.88
17.13
15.10
5.41
16.53
16.06
68
8.87
Return on assets%
7.29
5.77
7.37
4.73
7.43
9.04
8.73
9.23
11.40
13.60
12.78
9.23
8.08
34
213.04
EPS₩
178.51
174.82
174.55
173.81
180.49
165.11
148.72
149.18
130.89
114.40
218.69
(8.72%)
(3.86%)
—
9.29
EPS growth%
27.70
26.99
29.10
31.57
29.17
27.63
27.35
26.42
27.93
24.99
6.58
27.35
27.66
12
446.78
Bookvalue per sh₩
619.82
675.96
665.53
679.65
767.46
733.65
829.54
810.38
747.56
777.57
372.79
0.26%
1.64%
—
94.68
FCF per share₩
537.72
527.88
562.14
606.15
683.07
648.61
679.31
679.64
791.33
806.57
339.76
3.38%
5.67%
—
147.61
Dividend per sh₩
412.63
474.49
501.57
599.98
660.79
644.04
755.09
896.74
1,016
1,125
192.94
11.23%
11.61%
—
23.66
Div yield (avg)%
18.32
20.67
18.50
16.19
14.31
15.57
13.12
10.28
10.79
12.65
28.58
12.65
14.94
46
22.17
Payout ratio%
11.62
13.80
15.20
15.40
17.20
18.94
20.08
18.06
18.50
16.29
14.98
18.50
16.75
80
9.836
Shares (diluted)M
12.01
13.59
14.97
17.33
20.37
21.43
21.91
23.06
23.79
23.33
10.10
2.74%
8.17%
6
14.73
Buyback yield%
4.77
1.86
4.10
4.08
5.32
7.55
5.06
2.53
3.43
0.86
5.21
3.43
4.09
79
0.994
D/E ratiox
0.855
0.794
0.709
0.685
0.661
0.689
0.637
0.578
0.550
0.507
1.277
0.578
0.673
18
15.38
Enterprise value₩B
7.393
6.920
7.093
7.122
8.001
7.550
8.514
9.656
8.762
9.571
5.815
3.65%
3.26%
41
0.827
LT debt₩B
5.160
5.627
5.211
4.756
4.311
4.146
3.853
3.434
3.158
3.446
2.320
(4.38%)
(4.61%)
67
Revenue
₩12.16B
0.56%
1.00×
Cost of revenue
₩7.285B
0.22%
0.97×
Operating expenses
₩2.076B
1.30%
1.08×