3.771
Revenue₩B
10.95
11.02
11.10
11.56
12.12
12.29
12.67
13.18
13.23
13.60
4.045
2.33%
2.35%
28
5.03
Revenue growth%
15.67
17.96
15.29
16.53
14.35
13.96
15.38
13.19
12.54
10.51
23.50
13.19
14.82
60
29.71
Gross margin%
29.10
29.74
30.78
31.42
33.17
30.17
27.89
30.00
32.45
31.33
26.37
30.17
30.48
9
28.64
Operating margin%
4.35
3.67
4.73
7.06
7.98
10.66
13.45
12.27
14.66
15.32
9.13
13.45
9.32
20
18.54
Net margin%
18.97
19.87
18.17
15.26
14.78
17.44
14.80
17.30
14.84
13.66
28.54
14.84
16.28
83
24.06
P/E ratio (avg)x
47.31
55.59
60.74
69.87
68.36
67.73
75.90
79.80
85.04
92.01
17.24
79.80
69.11
86
33.97
EV/EBITx
35.65
38.19
37.03
38.32
37.74
41.32
42.59
47.62
50.71
59.62
31.13
47.62
39.82
84
3.19
FCF yield (avg)%
22.85
24.72
27.66
25.34
27.18
29.52
29.34
30.78
28.06
29.85
19.59
29.52
27.86
5
12.81
FCF margin%
27.75
29.78
32.20
33.08
30.60
29.36
28.16
26.45
29.38
31.47
4.22
29.36
29.58
22
0.886
FCF / Net incomex
1.465
1.374
1.481
1.451
1.572
1.716
1.590
1.469
1.684
1.690
1.722
1.684
1.527
48
21.87
ROIC%
1.80
0.40
3.15
1.06
0.40
2.78
2.98
1.40
3.57
5.59
2.49
2.98
2.29
68
20.42
Return on equity%
31.01
28.69
27.21
24.80
22.19
22.42
20.12
22.56
20.34
18.73
27.01
20.34
22.49
89
7.74
Return on assets%
1.22
3.66
4.52
6.32
6.88
8.70
8.64
9.69
10.36
8.76
9.66
8.76
7.76
13
98.27
EPS₩
729.64
799.98
870.07
896.38
889.53
1,042
1,081
1,126
1,320
1,324
108.11
8.28%
7.37%
—
22.57
EPS growth%
4.39
6.70
5.80
6.16
6.97
9.27
7.90
9.43
8.77
10.91
3.67
9.27
7.43
53
456.40
Bookvalue per sh₩
413.97
378.26
387.02
393.12
417.91
449.56
408.20
422.94
413.98
387.18
241.42
(1.52%)
(1.23%)
—
240.59
FCF per share₩
564.40
539.94
508.85
500.05
447.42
443.31
457.24
478.92
438.89
411.63
92.70
(1.65%)
(2.33%)
—
578.28
Dividend per sh₩
534.80
540.50
578.97
624.13
606.70
671.18
629.71
606.27
649.03
689.44
446.39
2.59%
2.90%
—
18.84
Div yield (avg)%
30.40
28.80
25.91
27.22
25.17
24.27
25.62
25.64
26.00
27.20
18.01
25.64
25.95
17
14.35
Payout ratio%
16.38
15.76
14.39
12.40
13.36
10.47
12.62
15.22
16.28
16.30
21.78
15.22
14.80
27
10.18
Shares (diluted)M
13.69
14.77
15.79
18.57
19.73
23.09
22.15
24.03
25.45
27.15
9.729
6.59%
8.83%
24
19.62
Buyback yield%
33.31
34.15
36.23
33.71
36.61
38.37
38.45
39.72
41.38
44.09
11.08
39.72
37.49
50
1.652
D/E ratiox
0.986
1.147
1.254
1.304
1.243
1.365
1.357
1.461
1.698
1.687
1.497
1.461
1.331
53
6.234
Enterprise value₩B
4.860
4.738
5.515
5.794
6.253
7.044
6.819
6.726
6.911
6.902
13.74
2.00%
3.09%
58
8.176
LT debt₩B
5.246
5.483
5.577
5.182
5.132
4.908
5.281
5.352
5.259
5.584
6.188
1.70%
(0.08%)
61
Revenue
₩13.60B
2.35%
1.00×
Cost of revenue
₩8.766B
2.80%
1.04×
Operating expenses
₩2.625B
1.72%
0.94×