5.155
Revenue₩B
6.322
6.312
6.213
6.242
6.171
6.159
6.164
6.257
6.276
6.332
5.418
0.52%
(0.13%)
38
23.55
Revenue growth%
7.57
6.02
7.48
9.82
7.99
10.90
9.33
8.23
7.44
7.90
11.75
8.23
7.94
11
11.55
Gross margin%
2.67
1.20
2.80
0.57
0.40
0.40
2.09
3.30
3.31
5.01
28.60
3.30
2.38
89
10.88
Operating margin%
21.57
20.65
17.97
15.55
15.56
12.98
11.29
12.87
10.04
11.76
16.49
11.76
14.26
88
24.16
Net margin%
23.65
25.10
22.38
21.36
18.61
17.48
16.53
15.95
16.55
16.42
6.04
16.53
18.04
84
35.97
P/E ratio (avg)x
48.53
48.60
55.36
53.75
57.09
57.80
57.10
62.06
73.08
75.12
24.11
62.06
57.09
9
7.670
EV/EBITx
21.46
21.68
20.46
20.56
21.35
23.75
25.36
25.15
27.23
29.71
16.95
25.36
22.71
80
22.56
FCF yield (avg)%
18.93
17.66
16.31
16.17
16.55
16.22
18.54
17.06
15.13
14.06
10.10
16.22
16.43
21
23.23
FCF margin%
26.49
29.21
30.97
33.89
31.31
33.88
32.72
32.96
31.05
28.15
15.35
32.72
31.18
54
1.464
FCF / Net incomex
0.917
0.952
1.048
1.203
1.312
1.431
1.628
1.802
2.012
2.191
1.421
1.802
1.372
8
9.31
ROIC%
28.77
28.46
29.71
28.51
28.86
31.00
31.25
29.51
29.39
26.59
24.85
29.51
29.12
54
24.67
Return on equity%
18.53
19.05
18.74
21.52
20.02
19.05
17.53
17.01
16.37
18.35
5.07
17.53
18.64
81
10.03
Return on assets%
32.91
29.92
29.73
27.12
27.35
25.27
22.86
23.63
23.85
23.23
28.22
23.63
26.19
49
71.67
EPS₩
93.06
83.61
84.04
74.65
70.96
64.42
69.11
64.15
56.68
59.69
78.80
(3.40%)
(5.11%)
—
18.96
EPS growth%
24.28
23.54
21.19
20.58
22.47
20.62
23.40
21.34
19.41
19.49
22.86
20.62
21.26
67
115.64
Bookvalue per sh₩
83.87
92.16
90.50
86.74
85.99
77.42
79.86
89.10
98.98
99.87
22.33
3.04%
1.43%
—
20.55
FCF per share₩
47.76
48.38
51.80
44.37
39.31
35.93
32.85
30.97
29.95
28.01
75.20
(6.56%)
(5.64%)
—
99.13
Dividend per sh₩
96.56
108.59
105.12
119.75
130.20
125.11
128.21
134.54
147.28
161.51
91.99
4.40%
5.72%
—
29.10
Div yield (avg)%
17.17
15.35
12.73
13.35
10.71
8.66
6.77
4.48
6.93
4.03
25.97
6.77
9.68
31
12.99
Payout ratio%
7.75
9.80
10.78
8.25
6.47
8.84
8.76
6.35
7.28
6.15
14.66
7.28
8.00
32
22.23
Shares (diluted)M
28.63
29.80
32.31
31.62
33.69
32.27
35.51
35.51
37.08
39.29
21.51
3.12%
3.85%
22
8.47
Buyback yield%
11.69
14.32
16.31
16.55
18.09
15.89
16.50
17.41
15.34
14.68
17.10
15.89
16.10
73
1.075
D/E ratiox
2.175
2.292
2.528
3.031
3.400
3.737
4.272
4.365
4.967
5.398
1.140
4.365
3.569
12
1.752
Enterprise value₩B
7.625
8.211
7.694
8.326
8.476
9.273
9.768
10.33
9.410
10.52
4.927
4.41%
2.97%
14
5.046
LT debt₩B
5.142
4.897
4.582
4.222
3.991
4.216
4.315
4.874
4.462
4.853
3.015
3.99%
0.10%
19
Revenue
₩6.332B
(0.13%)
1.00×
Cost of revenue
₩3.403B
(0.40%)
0.97×
Operating expenses
₩1.133B
0.29%
1.04×
Goodwill & intangibles
15.55%