7.963
Revenue₩B
30.22
31.13
31.56
32.33
33.78
35.90
36.60
38.46
40.37
42.80
8.693
4.85%
3.71%
25
16.60
Revenue growth%
24.88
23.61
26.37
26.48
29.46
27.51
24.56
24.09
24.76
25.96
29.63
24.76
25.42
90
27.09
Gross margin%
26.82
23.97
21.77
20.97
18.06
20.27
19.45
20.23
22.23
23.42
18.87
20.27
21.37
54
15.82
Operating margin%
6.34
8.19
6.02
5.37
4.36
4.95
6.97
7.68
8.34
11.06
4.38
7.68
6.65
90
12.44
Net margin%
0.79
3.60
6.29
6.95
4.84
7.29
9.78
8.37
6.16
3.88
11.88
7.29
6.23
43
36.38
P/E ratio (avg)x
13.90
14.20
14.85
16.79
18.53
20.29
23.07
24.94
27.21
30.88
32.58
24.94
19.41
8
14.05
EV/EBITx
18.63
17.81
18.52
21.12
21.39
24.49
25.21
24.05
23.63
24.59
13.07
24.49
22.51
21
13.01
FCF yield (avg)%
26.83
24.33
24.44
23.80
26.38
24.04
22.69
22.33
21.55
19.15
21.52
22.33
23.92
46
6.72
FCF margin%
15.48
17.97
17.93
19.93
18.91
17.71
17.14
16.12
13.38
14.92
29.81
16.12
17.43
6
0.798
FCF / Net incomex
1.484
1.363
1.506
1.677
1.674
1.592
1.722
1.790
2.019
2.121
0.927
1.790
1.676
6
26.88
ROIC%
26.43
29.30
30.30
33.13
35.62
35.80
33.92
34.68
34.10
36.10
15.27
34.68
34.01
39
25.42
Return on equity%
1.09
0.40
2.80
0.40
0.40
1.53
3.15
2.76
3.21
2.86
5.99
2.86
2.14
65
9.66
Return on assets%
20.80
20.14
18.92
20.18
22.25
19.72
18.26
15.79
14.45
15.54
21.65
15.79
19.32
51
1,697
EPS₩
789.71
703.55
649.17
562.73
553.84
507.15
539.59
498.61
518.36
567.60
1,861
0.49%
(3.29%)
—
27.41
EPS growth%
17.13
16.15
16.37
15.06
17.54
17.79
15.73
18.35
18.73
18.18
9.92
18.18
17.33
8
524.00
Bookvalue per sh₩
1,140
1,149
1,195
1,247
1,285
1,168
1,068
934.75
1,026
1,113
861.48
(2.82%)
(1.03%)
—
2,134
FCF per share₩
2,518
2,761
3,161
3,603
3,997
4,324
4,492
4,929
5,160
4,869
468.10
4.02%
7.06%
—
1,295
Dividend per sh₩
1,183
1,184
1,130
1,213
1,205
1,223
1,215
1,095
970.46
984.26
1,542
(3.96%)
(1.15%)
—
15.96
Div yield (avg)%
6.37
9.19
11.22
11.00
11.25
11.48
13.23
11.90
11.52
10.13
20.18
11.52
11.23
73
20.56
Payout ratio%
13.04
11.08
11.45
14.07
14.56
12.48
14.13
13.63
14.54
17.54
22.23
14.13
13.85
33
15.16
Shares (diluted)M
13.64
14.61
17.01
19.12
20.12
18.83
19.03
20.88
20.11
20.62
14.41
0.49%
3.64%
63
25.94
Buyback yield%
11.47
10.96
10.38
8.27
7.23
5.88
4.29
3.39
2.54
4.37
24.57
4.29
6.55
79
1.472
D/E ratiox
0.778
0.869
0.846
0.997
0.988
1.124
1.116
1.226
1.299
1.366
1.772
1.226
1.056
33
51.19
Enterprise value₩B
34.55
35.42
39.37
39.73
36.70
37.56
41.53
47.51
51.32
54.85
3.554
8.36%
5.45%
63
7.911
LT debt₩B
81.49
93.66
108.5
121.5
124.4
120.2
140.7
166.8
163.8
182.7
27.29
7.98%
10.18%
23
Revenue
₩42.80B
3.71%
1.00×
Cost of revenue
₩23.66B
3.49%
0.98×
Operating expenses
₩9.359B
4.12%
1.04×