94.41
Revenue₩B
505.4
505.7
513.2
523.8
526.4
527.9
533.2
546.6
548.5
544.7
102.1
0.69%
0.78%
6
26.56
Revenue growth%
13.80
11.66
11.11
13.21
12.84
11.92
9.05
8.42
5.62
3.84
4.48
8.42
11.38
86
13.03
Gross margin%
15.62
16.71
15.52
15.81
15.12
16.91
15.65
15.20
15.30
15.39
27.68
15.39
15.57
34
27.31
Operating margin%
19.91
21.01
19.33
21.32
21.16
18.54
20.47
21.07
24.07
22.12
14.29
21.07
21.04
28
15.11
Net margin%
20.88
22.56
24.11
21.98
22.42
20.95
20.20
20.44
18.47
16.13
16.68
20.20
20.92
7
21.59
P/E ratio (avg)x
23.01
27.12
26.99
27.81
30.93
30.47
32.05
38.53
45.02
48.04
14.95
38.53
30.70
94
12.70
EV/EBITx
9.820
11.72
11.72
13.71
14.59
17.09
20.43
21.49
21.96
24.41
33.88
21.49
15.84
46
7.35
FCF yield (avg)%
22.71
21.27
22.71
20.45
22.30
20.05
20.70
21.97
21.19
21.94
29.73
21.19
21.60
47
2.77
FCF margin%
0.40
1.11
1.91
0.87
0.64
3.08
5.78
7.94
9.49
9.75
2.51
7.94
2.50
5
1.366
FCF / Net incomex
1.538
1.521
1.725
1.717
1.988
2.155
2.427
2.583
2.921
3.436
0.475
2.583
2.072
70
21.09
ROIC%
24.09
24.65
25.62
24.57
27.23
27.52
26.12
25.72
24.85
23.85
7.46
25.72
25.23
92
4.57
Return on equity%
20.25
23.09
22.62
23.32
23.76
23.12
25.23
24.66
26.25
25.45
5.00
25.23
23.54
28
7.58
Return on assets%
11.42
13.47
11.93
14.14
12.46
11.41
9.77
7.92
5.40
8.22
22.54
8.22
11.42
7
1,042
EPS₩
3,500
3,989
3,897
4,043
4,523
4,936
5,661
5,810
5,747
6,392
1,165
7.16%
8.03%
—
13.80
EPS growth%
3.07
0.47
2.36
2.77
0.43
0.40
2.26
2.35
3.57
1.62
7.04
2.26
2.30
81
4,992
Bookvalue per sh₩
3,487
3,087
2,990
2,879
2,818
2,835
2,600
2,357
2,171
2,289
4,484
(4.07%)
(4.17%)
—
2,370
FCF per share₩
1,446
1,459
1,670
1,769
1,872
1,996
2,251
2,659
3,021
3,523
2,831
13.48%
10.47%
—
4,054
Dividend per sh₩
2,657
2,656
2,763
2,720
2,832
3,080
3,294
3,387
3,817
4,095
4,631
7.65%
3.83%
—
17.45
Div yield (avg)%
23.17
23.42
20.83
19.43
16.55
13.56
11.58
11.20
9.03
9.43
20.24
11.20
15.06
22
29.79
Payout ratio%
13.71
12.84
13.63
16.13
17.98
19.24
19.98
17.18
14.63
16.46
22.00
17.18
16.30
71
29.78
Shares (diluted)M
35.24
34.81
30.78
28.63
25.02
21.84
19.06
18.67
19.83
20.23
30.29
(4.16%)
(5.04%)
44
14.50
Buyback yield%
4.98
3.68
2.06
2.86
5.45
8.02
9.53
9.84
11.46
14.44
3.69
9.84
6.73
44
0.157
D/E ratiox
1.763
1.600
1.771
1.781
1.714
1.832
1.980
2.163
2.080
1.931
0.874
1.980
1.806
49
500.8
Enterprise value₩B
84.09
84.73
90.52
89.62
101.0
113.0
132.8
132.3
145.0
152.6
295.9
8.60%
7.76%
70
214.6
LT debt₩B
48.76
50.42
46.96
43.31
43.80
44.32
50.16
47.92
48.68
47.24
241.5
1.53%
0.07%
93
Revenue
₩544.7B
0.78%
1.00×
Cost of revenue
₩364.5B
0.82%
1.00×
Operating expenses
₩54.49B
0.49%
0.97×