4.015
Revenue₩B
11.36
11.74
11.94
12.43
13.16
13.50
13.73
14.02
14.41
14.87
4.392
2.48%
3.06%
16
2.42
Revenue growth%
32.06
30.48
31.18
32.43
34.17
36.98
35.20
33.86
32.59
32.55
11.31
33.86
32.57
47
21.76
Gross margin%
9.96
9.62
9.81
10.20
11.52
12.57
10.08
9.04
11.91
12.94
8.60
11.91
10.14
9
19.05
Operating margin%
14.30
14.26
12.41
9.91
9.29
7.06
7.91
9.50
10.04
12.95
17.88
9.50
9.98
62
20.89
Net margin%
5.98
7.72
7.46
4.61
3.60
1.69
3.06
2.58
0.40
0.40
10.78
1.69
3.33
25
36.04
P/E ratio (avg)x
38.52
34.40
35.31
37.05
33.89
37.29
36.48
38.19
35.39
37.07
32.93
37.07
36.76
55
27.36
EV/EBITx
43.77
46.34
53.83
50.04
46.52
52.98
55.17
59.03
61.06
58.74
35.33
58.74
53.41
36
24.50
FCF yield (avg)%
7.76
6.03
8.03
9.42
8.41
7.33
5.16
2.29
4.96
5.50
15.35
5.16
6.68
27
26.28
FCF margin%
18.71
21.67
20.04
19.79
19.43
18.41
17.28
17.03
15.08
14.44
19.60
17.03
18.56
93
0.798
FCF / Net incomex
1.817
1.757
2.045
2.090
2.270
2.174
2.473
2.736
2.912
3.040
0.440
2.736
2.222
28
7.75
ROIC%
20.27
20.52
18.00
16.49
19.18
22.05
21.84
23.09
25.87
23.18
11.87
23.09
21.18
40
21.15
Return on equity%
11.52
11.97
13.17
12.27
11.95
9.01
11.92
11.32
13.75
14.19
8.44
11.92
11.96
35
10.51
Return on assets%
17.85
18.44
18.75
19.64
17.79
16.77
15.78
16.42
16.65
17.73
24.75
16.65
17.76
6
70.19
EPS₩
402.29
368.22
409.77
419.40
408.31
457.99
418.19
389.24
391.73
396.02
72.57
(0.61%)
0.08%
—
22.77
EPS growth%
33.16
30.42
30.44
27.47
29.82
28.43
31.02
31.66
28.74
29.78
21.94
29.78
30.12
52
459.97
Bookvalue per sh₩
288.86
284.04
252.64
230.06
242.33
237.26
217.41
215.19
209.89
177.19
389.80
(6.07%)
(4.58%)
—
374.53
FCF per share₩
163.74
152.34
144.98
160.37
175.44
182.76
171.23
169.13
181.92
177.65
382.22
0.25%
0.07%
—
334.20
Dividend per sh₩
171.15
165.26
171.27
157.04
159.52
146.96
155.83
171.47
191.98
203.69
142.95
5.01%
0.65%
—
25.88
Div yield (avg)%
19.08
17.96
20.22
19.67
21.11
23.72
24.21
23.71
21.05
19.25
7.74
23.71
20.64
37
25.49
Payout ratio%
15.71
13.63
16.59
18.60
18.05
18.15
15.64
16.24
13.28
15.78
20.30
15.78
16.01
53
13.32
Shares (diluted)M
14.62
15.33
16.44
18.59
18.01
17.81
17.62
17.08
19.18
21.30
12.83
3.41%
3.49%
14
23.34
Buyback yield%
17.77
16.68
16.52
15.14
14.15
11.44
9.07
6.29
7.42
7.40
28.81
7.42
12.80
33
0.369
D/E ratiox
2.100
2.044
2.173
2.111
2.416
2.769
2.726
2.658
2.962
3.542
1.133
2.769
2.537
81
2.548
Enterprise value₩B
5.366
4.905
5.123
4.472
4.067
3.837
3.931
3.513
3.190
3.428
8.243
(3.36%)
(4.84%)
75
5.992
LT debt₩B
5.510
6.274
7.348
7.192
7.068
8.308
8.234
8.830
9.239
9.429
9.592
5.93%
5.30%
55
Revenue
₩14.87B
3.06%
1.00×
Cost of revenue
₩8.948B
2.84%
0.98×
Operating expenses
₩1.804B
3.50%
1.04×
Goodwill & intangibles
14.44%