10.06
Revenue₩B
24.50
24.14
23.89
24.57
24.36
24.73
25.28
25.00
24.58
24.22
10.28
(0.12%)
(0.30%)
25
27.84
Revenue growth%
19.84
18.31
15.99
13.26
15.16
16.13
17.04
17.45
17.74
16.89
25.99
17.04
16.97
20
27.64
Gross margin%
20.82
23.07
24.86
22.16
22.16
21.55
22.51
20.01
17.16
17.58
24.26
20.01
21.85
67
17.97
Operating margin%
11.11
9.42
6.80
4.08
4.19
1.23
0.40
0.40
0.40
1.39
15.73
0.40
2.73
44
22.50
Net margin%
22.88
25.66
28.49
28.85
28.94
26.62
28.08
26.72
26.32
24.54
18.57
26.62
26.67
48
15.73
P/E ratio (avg)x
25.54
22.98
23.79
20.50
21.79
23.40
24.79
24.81
26.25
27.40
36.40
24.81
24.29
79
17.31
EV/EBITx
23.75
24.27
23.00
24.52
24.83
27.84
29.25
28.71
26.25
25.04
27.19
27.84
24.94
23
5.09
FCF yield (avg)%
14.78
12.90
11.12
10.44
7.80
5.93
5.51
7.89
8.65
6.99
5.53
6.99
8.27
79
24.28
FCF margin%
21.52
22.98
23.20
25.25
26.79
26.27
26.38
27.53
29.63
31.45
9.90
27.53
26.33
79
0.799
FCF / Net incomex
0.998
0.998
0.949
1.040
1.033
1.084
1.138
1.097
1.015
1.141
0.602
1.097
1.037
44
19.78
ROIC%
6.12
3.70
4.71
7.70
8.02
10.10
9.66
10.16
11.07
10.37
26.18
10.16
8.84
64
9.62
Return on equity%
18.17
19.06
18.67
19.88
22.08
20.13
18.59
18.17
20.36
22.79
13.05
20.13
19.47
12
16.25
Return on assets%
2.15
2.54
0.40
0.40
2.60
3.48
6.23
8.46
8.42
5.89
12.36
6.23
3.04
46
543.85
EPS₩
476.97
451.50
479.42
485.40
434.70
432.98
445.27
473.06
488.24
485.74
579.51
2.25%
(1.40%)
—
8.71
EPS growth%
12.40
13.23
15.52
18.11
16.53
16.92
17.12
14.19
15.56
17.86
5.03
16.92
16.04
78
337.90
Bookvalue per sh₩
403.49
427.85
471.93
455.98
506.91
563.57
548.31
498.17
467.96
515.04
578.40
0.32%
2.33%
—
160.91
FCF per share₩
647.48
752.89
756.22
908.62
954.59
972.19
1,160
1,250
1,361
1,403
444.11
8.01%
8.67%
—
546.95
Dividend per sh₩
685.04
734.21
713.66
754.08
747.92
797.05
917.31
931.18
1,070
1,248
107.89
10.78%
6.66%
—
10.82
Div yield (avg)%
6.53
6.02
5.89
2.91
5.50
6.05
7.87
8.62
5.87
4.26
12.23
6.05
5.96
60
23.29
Payout ratio%
2.91
5.59
7.51
6.81
3.93
3.31
3.07
1.63
0.40
0.40
24.33
1.63
3.19
88
16.21
Shares (diluted)M
14.25
14.46
13.03
13.83
14.40
15.48
14.47
13.73
14.56
14.30
15.52
(0.13%)
(0.93%)
79
23.68
Buyback yield%
6.39
8.82
7.09
9.47
9.12
10.64
7.81
9.01
8.41
10.21
5.26
9.01
8.92
88
0.674
D/E ratiox
2.171
2.167
2.434
2.487
2.314
2.222
2.161
2.332
2.297
2.288
1.386
2.288
2.292
82
9.623
Enterprise value₩B
12.44
12.32
11.77
10.46
9.582
10.73
9.929
10.60
11.54
11.19
14.85
3.15%
(1.10%)
11
28.95
LT debt₩B
22.19
22.12
23.49
24.22
23.75
22.94
25.29
24.42
25.27
23.63
29.38
(0.10%)
0.99%
39
Revenue
₩24.22B
(0.30%)
1.00×
Cost of revenue
₩13.54B
(0.25%)
1.00×
Operating expenses
₩2.681B
(0.68%)
0.96×
Goodwill & intangibles
15.31%