36.00
Revenue₩B
17.08
18.35
19.42
20.95
22.22
23.88
25.73
28.13
30.35
32.86
39.53
8.15%
7.61%
9
17.31
Revenue growth%
1.79
4.49
4.09
5.61
5.81
7.82
7.65
6.50
7.75
10.24
15.62
7.75
6.16
17
25.70
Gross margin%
13.50
11.36
11.95
12.28
15.00
13.22
12.94
10.34
8.28
6.20
10.11
10.34
12.12
75
5.13
Operating margin%
20.46
19.97
20.53
19.50
17.79
19.53
20.24
19.89
22.73
19.96
2.51
19.96
19.97
87
21.43
Net margin%
0.97
0.40
1.73
2.81
5.55
6.01
3.38
0.83
0.40
0.40
17.07
0.83
1.35
56
36.54
P/E ratio (avg)x
28.95
28.06
27.00
29.38
28.57
27.01
25.11
27.76
28.58
31.17
17.52
27.76
28.31
45
27.41
EV/EBITx
23.52
26.99
26.79
27.13
31.94
31.78
34.62
39.14
45.97
51.09
17.78
39.14
31.86
69
25.43
FCF yield (avg)%
9.27
7.25
4.53
6.74
5.26
7.10
8.66
6.23
5.58
6.14
13.17
6.23
6.49
32
14.42
FCF margin%
8.53
7.06
6.46
4.25
6.29
9.09
10.27
11.89
9.83
8.29
23.41
9.83
8.41
33
0.858
FCF / Net incomex
1.421
1.369
1.344
1.347
1.198
1.193
1.075
1.101
1.050
0.911
0.361
1.075
1.195
73
12.54
ROIC%
26.28
23.73
24.64
26.43
26.65
23.92
23.07
25.55
27.34
28.07
4.11
25.55
25.91
32
16.69
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.61
15.93
0.40
0.40
69
25.81
Return on assets%
12.35
14.01
12.22
15.04
16.16
14.02
13.42
12.39
10.22
9.34
23.05
12.39
12.90
67
332.93
EPS₩
550.52
515.14
566.85
551.13
490.22
463.71
459.16
423.47
434.01
383.76
349.46
(4.78%)
(4.34%)
—
4.69
EPS growth%
26.93
24.46
26.75
29.13
27.53
27.89
27.84
25.06
26.57
28.53
20.11
27.84
27.23
25
663.58
Bookvalue per sh₩
1,601
1,542
1,647
1,627
1,574
1,755
1,734
1,914
1,996
2,004
337.39
4.95%
2.11%
—
1,360
FCF per share₩
485.84
441.57
425.10
414.10
384.68
357.33
377.41
384.47
360.48
406.62
647.25
1.12%
(1.67%)
—
279.49
Dividend per sh₩
1,693
1,537
1,466
1,584
1,697
1,616
1,658
1,484
1,471
1,474
1,446
(2.78%)
(0.27%)
—
2.54
Div yield (avg)%
15.12
16.18
15.32
13.21
10.38
7.45
8.70
9.79
8.11
10.92
21.37
8.70
10.65
27
27.83
Payout ratio%
19.77
21.97
22.14
19.53
19.26
19.45
18.28
19.22
17.62
16.87
2.98
18.28
19.35
48
18.11
Shares (diluted)M
21.63
22.13
24.11
24.97
25.70
26.95
29.70
28.42
29.92
32.94
17.65
5.09%
4.79%
51
15.46
Buyback yield%
9.80
6.82
7.15
9.30
7.31
9.32
6.62
4.56
7.16
7.69
23.88
7.16
7.24
16
0.966
D/E ratiox
2.213
2.433
2.283
2.541
2.768
2.711
2.597
2.768
2.735
3.121
0.792
2.735
2.654
15
4.194
Enterprise value₩B
5.298
4.693
5.071
5.330
5.687
5.865
5.930
5.727
5.565
5.799
24.18
0.39%
(0.11%)
18
7.699
LT debt₩B
19.19
19.14
18.26
16.35
15.75
13.59
14.46
13.27
13.50
14.11
32.61
(2.16%)
(4.37%)
60
Revenue
₩32.86B
7.61%
1.00×
Cost of revenue
₩20.40B
7.89%
1.03×
Operating expenses
₩3.563B
6.73%
0.92×
Goodwill & intangibles
16.16%