3.498
Revenue₩B
2.488
2.638
2.774
2.926
3.128
3.317
3.611
3.850
4.070
4.327
3.728
6.71%
6.23%
39
11.60
Revenue growth%
9.24
8.71
10.62
10.61
7.64
4.65
2.12
4.74
3.67
5.63
10.33
4.65
6.63
16
28.22
Gross margin%
10.07
7.90
10.77
11.19
8.37
10.59
12.79
10.26
7.29
8.41
6.26
10.26
10.16
80
14.83
Operating margin%
26.88
25.28
24.97
25.71
25.29
22.78
23.45
23.18
20.21
19.83
16.27
22.78
24.21
10
4.86
Net margin%
5.60
6.76
5.03
6.07
9.06
10.39
12.78
15.25
14.71
16.05
27.48
14.71
9.72
73
11.35
P/E ratio (avg)x
16.08
14.76
14.75
13.67
12.87
11.92
11.63
11.49
12.80
12.19
37.27
11.92
12.84
88
26.41
EV/EBITx
38.51
37.92
35.12
33.63
36.03
36.77
40.17
39.48
38.75
37.54
28.01
38.75
37.73
30
21.17
FCF yield (avg)%
24.53
22.87
22.46
21.13
19.74
22.66
21.08
18.41
21.27
21.31
10.56
21.27
21.29
73
4.58
FCF margin%
19.42
18.94
19.03
17.78
18.63
16.99
19.77
22.70
23.68
26.08
26.41
22.70
19.22
20
0.299
FCF / Net incomex
1.277
1.378
1.443
1.688
1.726
1.867
1.955
2.134
2.524
2.672
1.647
2.134
1.797
93
20.81
ROIC%
11.33
12.29
10.16
12.06
11.24
10.33
11.53
12.42
14.77
12.86
10.53
12.42
11.79
37
23.87
Return on equity%
28.75
29.96
31.50
29.34
27.68
26.09
27.34
26.44
27.50
27.94
26.06
27.34
27.81
57
16.42
Return on assets%
15.41
17.31
20.06
20.60
17.67
14.84
13.77
15.78
16.61
17.56
18.45
15.78
16.96
48
85.47
EPS₩
55.38
52.58
58.49
52.96
55.15
54.04
48.81
43.94
42.15
37.57
91.26
(7.39%)
(5.06%)
—
28.66
EPS growth%
19.44
22.07
23.77
24.46
24.81
27.76
25.34
22.45
23.23
22.96
18.69
23.23
23.50
77
78.43
Bookvalue per sh₩
73.80
64.01
59.23
50.92
47.72
49.78
52.06
55.70
57.03
56.35
87.33
3.38%
(2.21%)
—
44.99
FCF per share₩
137.59
154.96
149.30
164.62
187.42
214.61
208.34
201.67
213.16
236.63
20.19
4.77%
7.38%
—
28.32
Dividend per sh₩
32.11
34.94
38.19
43.29
41.25
38.33
42.05
38.25
38.50
42.08
84.72
0.40%
3.84%
—
7.18
Div yield (avg)%
14.18
14.44
14.70
17.55
17.08
18.27
20.15
17.66
14.96
14.75
13.98
17.66
16.02
75
19.21
Payout ratio%
24.74
23.97
23.58
22.46
20.16
20.37
20.95
18.36
17.97
19.92
18.84
19.92
20.66
41
20.90
Shares (diluted)M
31.58
31.81
38.29
37.56
38.52
45.46
45.16
50.49
53.92
57.65
21.81
8.40%
6.58%
74
22.14
Buyback yield%
22.84
25.44
26.64
28.77
27.30
29.66
27.51
28.87
26.37
27.11
15.23
27.51
27.20
61
0.998
D/E ratiox
1.439
1.606
1.750
2.058
2.134
2.515
2.852
2.734
2.624
2.663
1.068
2.663
2.324
83
2.319
Enterprise value₩B
2.978
3.002
3.232
3.862
4.226
4.520
4.705
5.281
5.941
6.559
3.883
9.19%
9.46%
76
3.296
LT debt₩B
0.575
0.547
0.522
0.548
0.522
0.565
0.632
0.674
0.652
0.717
4.822
6.55%
1.55%
81
Revenue
₩4.327B
6.23%
1.00×
Cost of revenue
₩2.638B
6.24%
1.00×
Operating expenses
₩637.0M
4.98%
0.89×
Goodwill & intangibles
18.93%