22.84
Revenue₩B
44.80
47.12
49.14
50.17
53.02
56.37
57.44
59.71
61.25
64.06
23.66
3.85%
4.23%
20
3.03
Revenue growth%
6.11
7.58
6.04
6.56
4.24
1.91
1.77
2.91
0.70
0.40
26.08
1.77
3.58
86
18.57
Gross margin%
25.67
26.01
25.60
26.00
23.39
21.85
20.68
23.35
22.28
20.00
20.48
21.85
23.37
67
5.29
Operating margin%
11.93
9.77
6.85
6.50
7.32
5.72
6.23
4.85
4.29
1.53
9.87
4.85
6.36
45
5.89
Net margin%
22.38
21.29
18.98
16.05
14.85
17.59
18.60
16.61
15.98
14.79
15.69
16.61
17.10
50
36.79
P/E ratio (avg)x
11.11
12.69
12.71
13.82
13.90
13.49
15.28
15.94
16.55
15.94
22.16
15.94
13.86
43
35.57
EV/EBITx
14.69
15.62
14.49
13.21
13.06
14.19
15.20
15.35
15.19
15.27
11.89
15.20
14.94
44
11.25
FCF yield (avg)%
9.01
6.04
6.89
6.30
8.58
8.73
9.16
7.54
7.98
6.32
13.22
7.98
7.76
15
15.34
FCF margin%
26.60
24.91
26.68
25.74
25.03
25.90
25.91
28.83
29.00
26.19
15.62
26.19
26.05
35
0.165
FCF / Net incomex
1.764
1.920
2.053
2.068
2.265
2.403
2.454
2.544
2.433
2.363
0.925
2.433
2.314
85
26.33
ROIC%
11.99
10.60
10.72
7.97
10.70
10.27
7.52
4.80
5.87
3.13
24.33
5.87
9.12
55
20.79
Return on equity%
13.31
14.17
15.81
18.32
17.48
17.12
14.52
15.34
16.20
18.68
14.31
16.20
16.01
18
16.74
Return on assets%
18.62
17.16
18.88
18.02
15.70
13.33
12.35
12.49
10.04
8.79
10.55
12.35
14.52
18
984.73
EPS₩
573.70
515.17
561.42
614.27
573.73
553.07
538.50
588.83
593.90
550.69
1,041
(0.82%)
0.30%
—
25.14
EPS growth%
13.82
13.27
12.82
14.37
13.83
12.04
11.50
10.43
8.36
9.72
22.67
10.43
12.43
75
1,033
Bookvalue per sh₩
410.14
393.64
405.66
437.23
466.17
434.38
439.20
407.29
460.28
448.44
1,064
(0.77%)
1.38%
—
342.50
FCF per share₩
854.54
960.88
937.00
1,065
1,128
1,330
1,490
1,709
1,719
1,712
718.71
8.70%
8.61%
—
1,025
Dividend per sh₩
820.95
852.68
910.08
926.87
1,002
998.12
1,058
1,135
1,320
1,382
747.04
6.64%
6.41%
—
24.50
Div yield (avg)%
30.83
29.74
29.25
32.13
33.31
30.91
28.19
27.91
26.96
29.72
25.29
28.19
29.73
43
10.37
Payout ratio%
19.43
19.69
20.27
21.10
19.30
21.03
18.68
21.54
18.82
17.88
28.87
18.82
19.56
36
34.05
Shares (diluted)M
40.53
37.38
36.05
39.11
35.76
36.24
40.44
40.23
42.16
43.11
34.24
3.81%
0.14%
51
6.66
Buyback yield%
22.70
24.76
22.23
19.32
17.53
14.63
13.27
14.60
13.08
11.63
17.90
13.27
16.08
26
1.478
D/E ratiox
0.684
0.656
0.764
0.812
0.800
0.938
1.036
1.220
1.316
1.474
1.511
1.220
0.875
44
27.06
Enterprise value₩B
61.91
70.22
65.43
67.87
75.95
75.71
83.67
89.66
88.18
94.68
3.816
4.51%
3.32%
21
61.88
LT debt₩B
44.37
47.93
47.27
46.76
51.40
57.89
66.98
67.36
72.76
83.29
20.18
10.13%
6.53%
28
Revenue
₩64.06B
4.23%
1.00×
Cost of revenue
₩44.84B
4.23%
1.00×
Operating expenses
₩8.894B
3.69%
0.95×