26.29
Revenue₩B
14.11
15.38
16.88
18.67
20.09
21.82
24.15
25.73
27.43
30.38
27.16
8.63%
8.81%
56
17.16
Revenue growth%
6.43
4.87
3.46
5.61
5.75
6.24
8.11
7.74
8.70
5.90
6.84
7.74
6.07
23
14.80
Gross margin%
9.66
9.43
12.26
14.29
15.77
14.25
12.83
10.76
9.84
8.84
19.25
10.76
11.51
16
22.72
Operating margin%
13.05
14.41
12.20
14.10
16.25
18.61
18.28
20.43
19.96
18.48
15.17
18.61
17.26
7
10.92
Net margin%
27.70
30.16
29.16
28.04
30.03
27.22
27.63
26.49
29.31
26.80
26.07
27.22
27.87
22
27.98
P/E ratio (avg)x
24.79
24.02
25.64
27.34
27.00
26.19
28.40
31.02
32.94
32.55
37.33
31.02
27.17
49
17.53
EV/EBITx
5.573
5.409
5.486
5.622
5.723
5.578
5.884
5.817
5.845
5.510
14.28
5.817
5.600
95
10.48
FCF yield (avg)%
26.02
26.07
23.36
22.13
23.77
22.40
22.23
22.16
19.61
17.75
15.84
22.16
22.31
23
7.41
FCF margin%
13.93
12.53
15.43
18.31
16.37
15.48
16.51
18.11
19.08
17.62
27.96
17.62
16.44
62
1.214
FCF / Net incomex
0.342
0.339
0.339
0.352
0.359
0.334
0.333
0.336
0.294
0.308
1.375
0.333
0.337
78
19.92
ROIC%
25.37
24.22
24.23
22.18
19.80
21.23
22.99
22.43
21.84
24.16
17.24
22.43
22.71
75
17.80
Return on equity%
26.42
24.96
27.42
24.82
22.86
21.21
22.93
22.76
22.17
24.71
12.18
22.76
23.82
61
26.29
Return on assets%
20.51
19.59
22.53
21.52
22.88
22.65
21.76
19.30
22.03
24.47
20.04
22.03
21.90
59
1,751
EPS₩
1,401
1,505
1,514
1,420
1,254
1,201
1,225
1,138
1,183
1,131
1,920
(2.03%)
(1.83%)
—
4.93
EPS growth%
8.66
8.07
10.08
8.82
9.44
7.43
6.46
4.61
2.71
1.88
9.31
4.61
7.75
55
1,956
Bookvalue per sh₩
1,955
2,026
1,853
2,014
2,008
1,907
1,730
1,565
1,736
1,844
853.58
(1.69%)
0.25%
—
268.90
FCF per share₩
2,473
2,631
2,800
3,047
3,352
3,488
3,727
3,890
3,927
4,160
1,319
4.41%
5.01%
—
1,894
Dividend per sh₩
1,206
1,224
1,326
1,382
1,226
1,241
1,084
1,109
1,074
989.23
984.81
(4.20%)
(2.50%)
—
15.26
Div yield (avg)%
24.65
23.63
26.52
28.06
29.68
27.71
27.06
29.23
32.21
32.65
18.58
29.23
27.88
46
11.24
Payout ratio%
27.71
29.30
27.01
25.18
27.04
29.86
28.88
29.87
27.12
26.77
13.37
28.88
27.42
7
11.58
Shares (diluted)M
16.24
16.16
15.69
15.43
16.91
19.22
20.65
23.07
26.24
29.03
12.09
11.42%
6.02%
16
29.89
Buyback yield%
8.50
9.42
7.44
5.00
3.50
2.43
4.52
1.80
0.88
2.97
24.91
2.43
4.01
6
1.657
D/E ratiox
2.751
2.924
3.309
3.637
4.106
4.284
4.867
5.621
5.739
5.844
0.739
5.621
4.195
22
7.674
Enterprise value₩B
13.26
12.39
11.24
11.54
12.65
13.64
14.01
14.07
15.01
15.74
18.42
4.48%
1.71%
21
15.42
LT debt₩B
1.113
0.970
0.940
0.795
0.724
0.660
0.596
0.620
0.598
0.597
9.514
(3.79%)
(7.50%)
94
Revenue
₩30.38B
8.81%
1.00×
Cost of revenue
₩20.07B
8.90%
1.01×
Operating expenses
₩4.014B
9.21%
1.04×