13.67
Revenue₩B
15.29
16.03
16.51
17.21
18.40
18.89
19.87
21.07
21.81
23.31
14.29
4.85%
4.73%
42
4.62
Revenue growth%
26.80
28.31
27.80
25.19
27.61
28.71
30.49
29.90
28.47
29.22
29.04
29.22
28.39
41
16.86
Gross margin%
25.29
28.08
26.90
29.76
32.41
31.11
33.74
32.28
30.67
28.86
14.53
31.11
30.22
62
23.90
Operating margin%
25.93
25.74
24.15
22.78
25.14
22.20
23.08
22.77
22.03
20.47
12.45
22.20
22.93
62
11.51
Net margin%
16.13
15.15
16.82
18.09
15.64
17.91
17.23
16.23
13.53
13.88
25.96
16.23
16.18
27
12.53
P/E ratio (avg)x
7.252
7.529
8.060
7.891
7.547
7.859
7.496
8.056
8.490
8.055
24.35
8.055
7.875
65
26.72
EV/EBITx
14.63
14.97
16.22
18.20
18.40
20.30
20.04
20.76
21.02
18.59
32.90
20.30
18.50
33
14.94
FCF yield (avg)%
14.86
14.83
13.86
11.68
13.84
11.75
12.11
13.25
14.08
16.87
24.29
13.25
13.85
85
29.75
FCF margin%
8.54
9.22
7.02
9.60
11.51
13.50
12.25
9.61
9.39
11.59
28.69
11.59
9.61
85
1.225
FCF / Net incomex
0.719
0.750
0.722
0.733
0.704
0.654
0.564
0.590
0.510
0.448
0.277
0.564
0.679
11
9.45
ROIC%
2.73
5.65
3.60
2.44
3.37
1.34
0.86
1.22
2.84
2.96
28.30
1.34
2.79
12
11.21
Return on equity%
5.26
8.02
7.59
7.37
9.16
6.55
6.83
5.53
5.05
3.94
4.80
5.53
6.69
23
8.55
Return on assets%
20.93
18.07
16.11
16.27
16.25
16.11
19.06
19.33
20.90
23.32
16.65
19.33
18.57
85
32.45
EPS₩
48.44
46.87
49.97
53.49
62.69
63.73
67.69
76.34
81.61
84.32
35.02
6.11%
6.52%
—
13.80
EPS growth%
17.69
16.41
15.18
13.68
11.03
13.20
11.30
10.61
10.12
11.81
3.16
11.30
12.51
72
48.18
Bookvalue per sh₩
148.03
154.38
161.46
157.33
154.88
161.64
150.96
139.13
140.12
148.07
85.26
(0.89%)
0.56%
—
95.04
FCF per share₩
94.29
96.02
94.62
97.91
103.21
92.52
99.08
103.58
103.71
109.61
37.25
1.21%
0.81%
—
43.40
Dividend per sh₩
99.65
96.16
98.20
90.49
78.65
82.17
89.06
82.62
80.01
79.78
51.65
0.29%
(2.81%)
—
6.52
Div yield (avg)%
17.51
18.77
19.62
18.25
17.99
17.33
19.74
18.42
18.63
21.06
8.91
18.63
18.52
51
16.01
Payout ratio%
2.00
4.55
2.26
0.40
2.59
4.95
6.36
4.73
7.52
4.62
4.07
4.95
4.59
54
55.13
Shares (diluted)M
47.84
40.67
42.09
38.46
37.49
35.51
36.19
33.02
28.32
24.60
53.93
(8.08%)
(7.20%)
60
16.93
Buyback yield%
26.42
26.80
28.88
31.10
29.22
31.28
28.44
28.30
29.90
27.21
22.68
28.44
28.66
83
0.478
D/E ratiox
1.670
1.649
1.594
1.684
1.846
1.788
1.714
1.718
1.717
1.883
1.384
1.718
1.716
68
1.407
Enterprise value₩B
8.819
10.09
10.80
10.68
12.23
11.69
11.34
11.13
11.00
11.49
18.23
(1.24%)
2.00%
53
7.098
LT debt₩B
20.62
22.45
24.27
25.84
25.20
24.17
22.47
24.91
26.93
26.40
6.421
0.93%
2.45%
19
Revenue
₩23.31B
4.73%
1.00×
Cost of revenue
₩13.98B
4.69%
1.00×
Operating expenses
₩4.130B
5.03%
1.03×