5.422
Revenue₩B
17.87
17.92
17.78
18.03
18.21
18.00
17.64
17.34
17.58
17.66
5.752
(0.60%)
0.09%
63
29.93
Revenue growth%
9.38
8.20
5.91
2.96
5.87
3.55
5.78
5.68
7.23
8.08
6.43
5.78
5.89
16
6.62
Gross margin%
2.26
3.01
0.50
2.28
3.57
2.65
2.79
3.58
4.64
4.27
25.32
3.58
2.90
43
19.50
Operating margin%
13.24
10.46
9.58
8.22
7.83
4.85
5.53
7.57
6.12
4.14
23.07
5.53
7.70
38
5.51
Net margin%
12.51
11.89
12.20
10.53
10.35
10.46
10.49
7.90
6.11
4.62
11.09
7.90
10.48
76
28.75
P/E ratio (avg)x
22.05
22.24
24.27
24.27
26.62
26.88
25.92
27.12
30.09
31.23
35.56
27.12
26.27
78
27.09
EV/EBITx
21.73
23.25
26.10
30.39
34.31
39.44
43.21
49.30
50.17
52.55
34.59
49.30
36.88
34
18.26
FCF yield (avg)%
18.84
16.03
14.70
14.35
16.04
16.98
19.85
17.77
18.17
15.45
21.78
17.77
16.51
70
27.26
FCF margin%
19.64
20.64
19.56
20.15
21.79
20.40
21.77
23.37
21.74
22.72
22.93
21.77
21.19
54
1.328
FCF / Net incomex
2.051
2.254
2.385
2.665
3.060
2.943
3.086
3.178
3.385
3.484
1.380
3.178
3.002
10
16.51
ROIC%
7.10
9.21
11.90
11.28
9.04
8.41
7.67
10.61
7.74
10.07
21.51
8.41
9.13
60
9.53
Return on equity%
19.58
18.54
18.43
20.45
19.11
19.16
16.22
16.90
14.72
13.54
4.33
16.22
18.48
81
5.84
Return on assets%
9.17
9.72
8.79
7.92
7.93
7.17
7.80
5.59
6.54
8.21
26.40
7.17
7.92
22
116.67
EPS₩
150.66
177.92
209.58
200.78
208.00
240.79
285.01
289.54
332.30
348.14
128.85
10.85%
9.50%
—
14.68
EPS growth%
18.07
15.41
16.98
16.30
16.86
14.71
14.62
15.53
17.35
18.48
23.55
15.53
16.58
71
85.69
Bookvalue per sh₩
37.27
33.32
31.68
33.93
32.01
32.74
35.69
33.14
34.01
29.41
113.57
(1.68%)
(3.56%)
—
77.66
FCF per share₩
160.54
170.45
167.17
154.29
138.94
126.96
124.77
117.37
106.06
99.33
92.52
(6.49%)
(5.56%)
—
112.89
Dividend per sh₩
112.86
121.13
105.75
102.30
97.69
86.55
83.09
90.31
94.45
84.51
74.15
(2.86%)
(2.29%)
—
18.96
Div yield (avg)%
6.00
8.06
8.69
6.85
5.25
8.16
8.27
6.98
8.61
10.89
8.77
8.27
8.11
47
12.01
Payout ratio%
22.01
20.28
19.70
20.24
21.74
22.68
22.91
20.68
22.28
22.88
20.40
22.68
21.88
14
37.88
Shares (diluted)M
43.48
49.06
54.36
54.17
64.43
73.82
75.06
75.96
78.16
81.12
36.88
4.71%
7.91%
20
16.35
Buyback yield%
14.35
11.99
9.89
7.40
4.71
3.34
2.47
4.64
4.39
2.63
12.38
3.34
4.67
44
1.455
D/E ratiox
1.762
1.750
1.775
1.905
2.087
1.976
2.172
2.480
2.684
2.863
0.983
2.480
2.031
71
15.03
Enterprise value₩B
8.932
8.026
8.073
8.038
8.942
10.00
9.882
10.49
10.49
11.56
10.53
5.27%
2.24%
82
4.033
LT debt₩B
5.941
5.838
6.209
5.781
5.744
5.149
4.697
4.504
3.822
3.683
1.686
(8.51%)
(5.14%)
35
Revenue
₩17.66B
0.09%
1.00×
Cost of revenue
₩11.79B
0.12%
1.00×
Operating expenses
₩2.490B
0.31%
1.02×