7.751
Revenue₩B
5.091
5.597
6.053
6.734
7.330
8.064
8.769
9.380
10.37
11.34
8.239
9.12%
9.18%
12
21.64
Revenue growth%
14.19
17.12
14.95
15.67
13.41
13.11
11.68
8.74
6.22
6.70
15.71
8.74
13.26
91
2.20
Gross margin%
19.06
20.75
20.45
20.17
19.23
17.32
19.64
18.23
18.68
16.69
4.07
18.23
19.14
36
24.64
Operating margin%
18.69
21.62
21.91
19.13
18.86
18.51
17.00
15.45
16.51
17.79
10.84
17.00
18.60
47
5.82
Net margin%
34.08
32.81
34.69
35.37
35.82
35.22
33.12
32.73
33.71
31.38
9.04
33.12
33.90
88
31.77
P/E ratio (avg)x
30.77
29.46
33.20
37.11
35.46
36.01
36.44
38.12
39.77
42.76
12.18
38.12
36.22
81
16.45
EV/EBITx
26.27
23.72
22.18
23.55
23.75
23.29
24.30
26.94
28.49
25.00
9.009
25.00
24.02
10
24.16
FCF yield (avg)%
27.69
29.97
28.23
25.27
27.77
27.20
25.57
24.55
23.35
24.98
22.89
24.98
26.38
62
26.58
FCF margin%
23.26
21.23
20.90
22.78
24.05
24.74
22.99
23.43
20.49
18.70
19.29
22.99
22.88
94
1.480
FCF / Net incomex
0.436
0.465
0.519
0.542
0.540
0.585
0.656
0.720
0.764
0.732
0.856
0.720
0.563
27
24.32
ROIC%
28.47
28.87
29.72
28.46
29.95
30.39
29.23
30.46
29.44
27.85
13.05
29.44
29.34
30
27.75
Return on equity%
4.91
5.92
8.52
6.57
8.79
6.95
6.83
8.54
7.41
4.68
3.07
6.95
6.89
22
2.44
Return on assets%
7.89
9.27
7.35
9.22
10.03
9.41
11.80
11.06
10.72
9.22
17.53
10.72
9.34
21
352.31
EPS₩
291.37
281.36
251.84
277.02
292.63
266.82
292.71
256.13
226.37
229.23
380.58
(4.77%)
(1.98%)
—
17.62
EPS growth%
30.79
32.53
34.05
36.25
38.15
40.37
38.92
39.29
37.25
35.06
19.93
38.92
36.75
93
475.65
Bookvalue per sh₩
99.86
94.48
89.73
100.56
89.65
82.83
87.45
83.18
90.75
99.61
308.11
2.13%
0.68%
—
291.61
FCF per share₩
64.68
64.32
63.76
67.67
64.00
57.76
63.08
66.02
72.15
75.69
468.75
3.41%
1.71%
—
163.81
Dividend per sh₩
666.41
804.98
827.48
1,000
1,055
1,060
1,187
1,214
1,351
1,609
218.45
8.82%
10.13%
—
9.00
Div yield (avg)%
11.05
11.41
10.39
9.97
9.90
10.05
10.80
8.27
8.33
6.93
24.00
8.33
10.01
95
28.46
Payout ratio%
10.07
10.91
9.94
10.63
11.54
11.03
13.66
10.76
9.03
11.57
10.02
11.03
10.83
87
11.36
Shares (diluted)M
16.83
16.60
19.10
18.28
19.12
22.04
23.86
25.78
24.40
26.44
11.60
6.69%
5.56%
46
13.35
Buyback yield%
21.12
23.99
21.77
19.59
21.81
24.01
22.93
25.54
27.56
29.14
2.26
25.54
23.46
51
1.698
D/E ratiox
0.332
0.333
0.403
0.422
0.487
0.476
0.467
0.457
0.478
0.478
1.583
0.476
0.462
21
10.06
Enterprise value₩B
10.84
10.95
11.44
11.10
13.19
13.44
14.26
14.96
14.82
14.79
9.872
2.31%
2.96%
38
3.834
LT debt₩B
7.192
6.900
6.678
6.549
6.793
6.724
7.085
7.602
7.429
6.503
11.07
(0.87%)
(1.17%)
17
Revenue
₩11.34B
9.18%
1.00×
Cost of revenue
₩7.355B
9.21%
1.00×
Operating expenses
₩2.179B
9.60%
1.04×