7.410
Revenue₩B
39.28
40.39
40.86
43.19
43.80
46.08
48.27
50.70
52.04
54.70
7.762
4.54%
3.67%
61
3.92
Revenue growth%
13.08
15.45
14.89
12.93
11.49
8.77
11.20
12.79
14.41
14.60
27.82
12.79
13.01
27
15.90
Gross margin%
16.14
14.10
14.00
12.04
10.72
12.90
10.19
7.69
5.26
6.83
13.13
7.69
11.38
13
27.57
Operating margin%
19.49
20.30
23.22
21.12
22.72
25.21
22.52
20.01
17.64
15.90
21.64
20.01
20.71
19
9.38
Net margin%
15.08
15.89
12.99
14.18
12.67
13.14
14.42
17.40
14.40
16.72
17.85
14.42
14.41
78
9.648
P/E ratio (avg)x
48.63
58.33
57.65
57.65
56.60
56.01
58.55
59.48
70.53
72.69
18.91
59.48
57.99
11
10.25
EV/EBITx
43.71
44.13
47.01
53.79
54.03
53.39
53.67
49.70
56.66
60.36
23.73
53.67
53.53
88
14.80
FCF yield (avg)%
3.50
2.46
4.47
3.23
5.36
7.43
8.07
10.62
7.80
5.54
9.82
7.80
5.45
22
28.73
FCF margin%
2.99
4.64
7.19
8.62
11.53
10.83
12.42
11.12
11.99
11.21
9.31
11.21
10.98
92
1.495
FCF / Net incomex
2.411
2.432
2.390
2.506
2.578
2.611
2.545
2.524
2.760
3.266
0.803
2.611
2.535
23
25.29
ROIC%
29.89
29.27
27.31
29.20
30.29
31.98
31.13
31.86
32.68
30.95
17.11
31.86
30.62
75
26.13
Return on equity%
23.60
22.37
24.40
23.39
25.41
23.89
22.46
25.24
23.99
21.64
13.19
23.89
23.75
51
3.57
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.41
0.40
0.40
1.50
1.60
16.84
1.41
0.40
64
1,590
EPS₩
1,458
1,464
1,496
1,532
1,596
1,731
1,679
1,816
1,928
2,082
1,633
5.46%
3.83%
—
13.02
EPS growth%
28.21
29.34
31.64
29.57
29.91
30.61
28.53
31.41
33.42
33.24
25.34
31.41
30.26
77
575.36
Bookvalue per sh₩
1,158
1,270
1,301
1,235
1,406
1,316
1,432
1,420
1,531
1,744
745.26
4.40%
3.60%
—
827.80
FCF per share₩
703.54
623.56
577.45
576.62
609.74
642.16
636.57
551.45
579.94
601.62
1,398
(0.27%)
(2.26%)
—
830.37
Dividend per sh₩
1,202
1,249
1,260
1,433
1,506
1,550
1,786
2,027
2,175
2,022
786.54
6.07%
4.49%
—
12.93
Div yield (avg)%
11.27
8.50
10.60
9.60
11.70
12.24
14.89
16.47
15.62
13.70
17.94
14.89
11.97
41
22.25
Payout ratio%
13.02
12.68
10.16
11.37
13.90
14.73
13.70
14.42
14.40
17.03
28.04
14.42
13.80
9
28.40
Shares (diluted)M
44.15
43.75
48.88
56.72
63.23
65.39
74.80
88.83
87.21
86.93
29.46
6.57%
7.32%
15
12.21
Buyback yield%
30.06
27.88
25.61
23.35
24.18
25.61
28.19
29.84
28.70
26.26
21.15
28.19
27.07
77
1.654
D/E ratiox
0.978
0.879
0.975
0.902
0.963
0.963
1.021
1.095
1.190
1.263
0.975
1.095
0.977
30
50.00
Enterprise value₩B
54.59
52.16
54.36
57.41
51.97
54.83
61.63
60.58
55.30
61.75
48.16
3.51%
1.32%
45
24.53
LT debt₩B
23.26
21.89
21.88
22.88
24.11
23.90
21.62
20.71
22.69
25.63
49.92
1.24%
0.55%
15
Revenue
₩54.70B
3.67%
1.00×
Cost of revenue
₩38.29B
3.67%
1.00×
Operating expenses
₩8.867B
3.67%
1.00×
Goodwill & intangibles
16.29%