13.90
Revenue₩B
9.564
10.20
10.55
11.30
11.71
12.44
12.91
13.70
14.45
15.35
14.25
5.56%
5.46%
72
17.84
Revenue growth%
23.90
24.87
24.07
23.73
24.22
24.38
22.69
20.88
22.33
21.37
13.27
22.33
23.81
33
7.88
Gross margin%
26.48
29.23
29.50
26.58
26.48
27.07
25.18
27.34
27.32
28.86
4.77
27.32
27.20
72
9.68
Operating margin%
8.20
6.68
8.76
5.79
3.17
4.09
2.46
0.40
0.40
3.17
24.72
2.46
3.63
48
15.51
Net margin%
3.37
2.71
1.64
4.24
4.78
4.35
4.81
6.01
8.07
6.09
24.97
6.01
4.56
92
23.35
P/E ratio (avg)x
8.686
9.500
10.83
12.17
13.99
13.42
14.59
17.06
17.98
19.23
18.21
17.06
13.71
54
22.87
EV/EBITx
28.01
31.66
34.02
37.03
37.19
37.42
41.97
42.60
48.47
57.62
19.39
42.60
37.30
55
15.15
FCF yield (avg)%
3.08
4.48
6.43
6.85
7.05
9.93
6.93
4.24
2.97
3.41
27.91
4.24
5.46
76
12.79
FCF margin%
15.68
13.66
16.16
14.47
11.86
14.69
13.11
15.72
16.08
14.57
20.19
14.69
14.63
79
1.667
FCF / Net incomex
1.534
1.659
1.701
1.727
1.529
1.609
1.667
1.507
1.354
1.231
0.435
1.507
1.572
56
10.63
ROIC%
25.74
28.68
30.33
29.41
27.08
29.72
30.82
29.85
31.13
30.33
3.25
30.33
29.79
7
25.21
Return on equity%
21.88
24.00
26.07
27.62
28.37
29.45
30.40
32.59
29.97
29.46
25.68
29.97
28.91
41
2.52
Return on assets%
19.67
17.71
18.88
21.77
19.89
18.74
16.47
14.35
17.23
19.17
5.31
17.23
18.81
74
144.50
EPS₩
420.27
424.90
421.10
422.62
393.05
359.39
327.96
325.06
350.47
342.40
148.38
(2.72%)
(1.96%)
—
18.73
EPS growth%
25.53
22.81
25.21
27.20
24.93
24.08
25.33
27.47
28.35
28.77
7.87
27.47
25.43
61
778.18
Bookvalue per sh₩
1,275
1,483
1,530
1,824
1,926
2,273
2,695
3,140
3,303
3,225
314.73
10.86%
11.70%
—
171.31
FCF per share₩
694.22
759.22
753.98
712.17
674.82
684.60
630.90
603.43
599.69
535.33
176.36
(4.53%)
(2.58%)
—
172.37
Dividend per sh₩
178.29
180.69
189.65
206.06
225.54
223.63
269.65
276.97
270.04
312.83
216.73
6.76%
6.27%
—
11.82
Div yield (avg)%
19.09
19.77
19.31
20.76
17.84
19.07
21.42
20.17
19.67
17.19
22.65
19.67
19.49
6
22.61
Payout ratio%
26.04
25.96
28.35
25.59
26.93
23.94
24.63
25.81
23.34
22.75
26.07
23.94
25.70
55
20.82
Shares (diluted)M
21.54
19.77
19.96
21.74
19.78
21.40
22.94
20.84
20.00
22.61
20.97
2.72%
1.21%
70
8.33
Buyback yield%
8.00
9.35
7.02
8.15
8.93
8.95
10.33
8.07
9.70
7.09
7.79
8.95
8.54
26
0.697
D/E ratiox
1.460
1.413
1.604
1.578
1.500
1.665
1.806
1.784
2.012
2.081
0.687
1.806
1.634
90
19.52
Enterprise value₩B
1.166
1.168
1.173
1.062
1.125
1.157
1.201
1.202
1.291
1.308
16.77
3.07%
0.45%
51
16.15
LT debt₩B
13.01
12.40
12.79
13.17
12.80
12.51
13.28
13.75
14.70
14.61
6.379
2.68%
0.37%
70
Revenue
₩15.35B
5.46%
1.00×
Cost of revenue
₩9.527B
5.53%
1.01×
Operating expenses
₩1.753B
4.58%
0.92×
Goodwill & intangibles
15.69%