37.60
Revenue₩B
80.67
79.27
80.51
78.81
80.16
79.89
78.87
78.12
77.61
78.60
39.26
(0.39%)
(0.30%)
79
29.46
Revenue growth%
14.28
12.32
10.24
11.54
9.61
12.55
9.96
10.66
13.47
13.08
22.93
12.55
11.93
16
16.25
Gross margin%
11.58
13.53
12.52
10.49
8.45
7.49
6.18
8.76
10.51
9.62
22.49
8.76
10.05
82
5.89
Operating margin%
13.48
15.19
13.38
14.79
14.65
13.38
13.44
15.07
14.73
15.32
23.67
14.73
14.69
75
23.17
Net margin%
12.79
13.96
15.71
16.26
18.23
16.13
16.67
13.88
12.06
14.90
14.39
14.90
15.31
74
18.08
P/E ratio (avg)x
26.80
29.52
28.65
29.22
31.84
31.57
35.04
34.59
37.34
41.51
36.49
35.04
31.71
62
11.73
EV/EBITx
26.34
25.52
27.95
33.08
37.73
44.06
45.88
52.06
55.07
53.74
7.405
52.06
40.90
71
23.85
FCF yield (avg)%
7.71
7.11
7.17
4.68
6.19
8.65
10.55
9.43
8.15
9.92
3.62
9.43
7.93
67
8.43
FCF margin%
6.04
6.38
7.50
4.73
2.66
2.82
0.72
0.40
0.40
0.40
9.08
0.40
2.74
20
0.914
FCF / Net incomex
1.150
1.086
1.150
1.276
1.365
1.464
1.584
1.717
1.669
1.660
0.330
1.660
1.415
80
12.12
ROIC%
10.87
13.21
10.88
9.30
7.54
6.94
4.88
7.54
7.36
5.38
13.25
6.94
7.54
82
23.25
Return on equity%
28.87
29.81
31.26
31.70
30.66
29.00
27.20
24.69
25.74
28.61
2.36
27.20
28.93
61
6.81
Return on assets%
19.92
22.17
21.04
23.29
20.40
18.01
18.32
17.95
19.90
19.50
14.65
18.32
19.91
33
1,139
EPS₩
4,425
5,057
5,527
6,554
7,061
8,253
10,012
11,613
11,800
13,349
1,221
13.59%
11.58%
—
19.83
EPS growth%
19.66
20.64
17.76
15.63
13.47
13.97
15.42
14.62
16.91
19.75
14.27
15.42
16.27
94
1,272
Bookvalue per sh₩
3,043
3,147
3,236
3,178
3,190
2,954
2,631
2,922
3,054
2,909
3,009
(1.82%)
0.48%
—
2,538
FCF per share₩
1,367
1,401
1,448
1,607
1,526
1,693
1,862
2,055
1,923
1,892
776.02
4.38%
4.16%
—
2,018
Dividend per sh₩
2,339
2,461
2,226
2,138
2,239
2,111
2,135
2,228
2,496
2,451
1,554
1.83%
(0.52%)
—
28.89
Div yield (avg)%
3.13
6.05
7.46
6.86
9.46
9.76
12.47
14.38
16.31
14.28
16.77
14.28
9.61
68
2.91
Payout ratio%
13.02
12.65
14.88
14.39
16.69
18.07
17.42
18.41
20.94
22.30
19.52
18.41
17.05
63
9.777
Shares (diluted)M
10.06
8.759
9.188
8.168
8.082
7.012
6.142
5.503
5.961
5.441
9.504
(7.61%)
(6.47%)
15
27.12
Buyback yield%
5.19
2.20
3.31
5.08
2.37
4.20
6.52
8.17
5.82
8.54
15.68
6.52
5.14
81
1.202
D/E ratiox
1.449
1.611
1.651
1.521
1.570
1.555
1.491
1.408
1.459
1.331
1.250
1.459
1.506
77
13.69
Enterprise value₩B
83.46
81.15
92.45
99.25
101.6
111.5
121.7
121.4
126.1
128.7
83.21
4.85%
4.29%
82
37.29
LT debt₩B
79.19
82.43
90.32
92.62
107.2
101.0
114.4
110.0
104.3
118.3
38.19
1.99%
5.23%
52
Revenue
₩78.60B
(0.30%)
1.00×
Cost of revenue
₩55.02B
(0.30%)
1.00×
Operating expenses
₩8.852B
0.98%
1.14×