0.794
Revenue₩B
6.110
6.195
6.261
6.577
6.639
6.820
7.122
7.260
7.482
7.875
0.875
3.47%
2.78%
82
20.80
Revenue growth%
13.61
13.20
10.54
8.01
6.71
8.25
7.57
9.81
7.58
5.50
14.93
7.58
8.13
42
26.13
Gross margin%
19.54
20.77
18.25
19.53
16.93
19.77
21.92
23.20
25.39
26.17
17.23
23.20
20.27
68
2.12
Operating margin%
23.47
25.28
27.33
27.48
26.51
25.34
27.46
27.62
28.76
26.52
7.53
27.46
26.92
52
6.73
Net margin%
34.76
37.62
38.35
38.40
36.52
38.15
36.99
39.81
41.46
41.20
3.75
39.81
38.25
63
37.07
P/E ratio (avg)x
7.800
6.979
7.081
6.681
6.830
5.831
6.106
5.422
4.753
4.801
22.01
5.422
6.393
54
12.58
EV/EBITx
7.253
7.387
8.242
8.314
9.372
9.438
9.437
8.929
8.763
7.888
22.46
8.929
8.539
74
6.57
FCF yield (avg)%
19.59
19.53
19.30
18.25
18.47
19.75
19.79
19.99
22.12
25.11
11.63
19.99
19.67
49
23.41
FCF margin%
14.57
15.80
12.81
10.87
11.45
12.16
9.19
6.90
6.16
5.37
15.98
6.90
11.16
28
1.782
FCF / Net incomex
0.787
0.777
0.852
0.780
0.757
0.672
0.650
0.645
0.613
0.662
0.275
0.650
0.714
63
25.88
ROIC%
35.52
35.60
36.16
34.95
34.81
36.60
37.70
37.62
38.06
39.70
25.72
37.70
36.38
43
27.19
Return on equity%
4.58
1.69
3.07
4.94
5.05
3.28
5.80
7.43
8.93
9.44
25.67
7.43
4.99
59
14.84
Return on assets%
9.66
10.79
13.61
16.60
18.90
18.79
16.83
17.68
19.48
20.59
24.28
18.79
17.25
16
100.94
EPS₩
123.42
129.78
135.07
135.69
131.50
119.65
127.05
138.33
146.37
159.07
103.28
3.88%
2.40%
—
3.19
EPS growth%
17.00
18.32
21.00
23.00
25.36
25.24
25.66
25.93
27.70
29.71
28.59
25.93
25.30
69
92.36
Bookvalue per sh₩
71.71
68.92
64.03
66.11
62.99
64.17
72.86
80.38
83.87
76.75
95.21
4.03%
1.56%
—
82.01
FCF per share₩
36.69
36.12
34.55
34.24
37.63
39.86
40.21
36.43
33.22
29.26
98.50
(4.91%)
(2.33%)
—
48.22
Dividend per sh₩
83.27
84.42
90.64
107.87
123.27
134.30
153.18
175.11
183.79
181.85
52.38
8.09%
9.42%
—
20.49
Div yield (avg)%
12.21
14.41
14.54
14.91
14.63
13.29
11.48
13.06
13.56
15.21
21.79
13.29
13.98
93
19.04
Payout ratio%
14.70
16.88
17.05
16.60
15.09
17.37
18.14
16.41
14.00
14.09
24.25
16.41
16.50
24
18.84
Shares (diluted)M
17.80
18.64
20.15
21.07
19.66
19.82
17.44
18.74
20.43
17.66
19.48
(2.12%)
(1.12%)
87
4.90
Buyback yield%
20.39
21.43
22.52
21.92
23.70
22.43
24.59
24.61
23.69
25.39
17.59
24.59
23.11
85
0.496
D/E ratiox
0.391
0.385
0.354
0.359
0.325
0.296
0.293
0.287
0.262
0.234
1.075
0.287
0.311
52
2.169
Enterprise value₩B
8.837
10.33
10.90
10.56
12.57
13.09
13.82
16.26
17.62
18.99
1.255
8.60%
8.19%
18
2.195
LT debt₩B
1.903
1.875
2.030
2.132
1.861
1.697
1.469
1.496
1.373
1.315
1.767
(6.72%)
(4.67%)
62
Revenue
₩7.875B
2.78%
1.00×
Cost of revenue
₩5.157B
2.70%
0.99×
Operating expenses
₩1.338B
2.85%
1.01×