2.165
Revenue₩B
10.87
11.72
12.39
13.45
14.18
15.05
16.00
17.48
18.87
20.10
2.342
7.22%
6.94%
32
19.56
Revenue growth%
28.57
28.13
30.70
32.80
35.09
35.59
37.58
36.95
36.60
35.88
8.83
36.60
35.34
59
5.70
Gross margin%
11.50
9.50
12.32
12.30
11.57
14.10
15.42
15.28
17.23
15.53
11.64
15.42
13.21
89
28.76
Operating margin%
7.56
8.37
5.74
7.96
10.09
9.46
7.10
9.62
8.34
9.17
29.99
9.17
8.36
28
28.64
Net margin%
12.25
13.80
16.52
13.91
15.94
15.40
13.83
14.70
14.15
15.60
18.52
14.70
14.43
92
31.82
P/E ratio (avg)x
27.11
29.01
29.09
26.49
26.51
28.43
29.56
28.92
30.27
27.24
7.666
28.92
28.67
58
27.30
EV/EBITx
58.08
58.41
56.19
61.78
59.27
64.03
69.82
68.44
71.79
83.05
24.62
69.82
62.90
20
11.14
FCF yield (avg)%
16.50
19.16
21.92
21.94
20.38
19.67
17.45
17.79
18.94
17.50
8.63
17.79
19.05
71
18.26
FCF margin%
13.87
14.32
12.83
11.62
12.07
14.75
13.67
16.14
14.44
12.81
8.49
14.44
13.77
81
1.431
FCF / Net incomex
1.335
1.420
1.621
1.841
1.741
1.691
1.790
2.101
2.375
2.372
0.371
2.101
1.765
20
21.76
ROIC%
18.85
18.76
16.86
19.69
21.98
23.57
22.35
24.19
25.06
26.42
13.61
24.19
22.17
91
11.44
Return on equity%
10.78
13.47
13.46
15.89
14.69
15.37
16.64
18.23
17.43
15.39
5.05
16.64
15.38
26
26.81
Return on assets%
24.95
26.75
24.19
22.66
20.24
17.32
16.26
18.20
19.96
19.58
16.02
18.20
20.10
90
311.18
EPS₩
510.60
546.81
596.62
595.23
637.21
715.14
710.18
812.71
857.59
993.47
346.85
9.29%
6.84%
—
15.96
EPS growth%
3.67
4.08
4.12
6.11
4.84
7.70
5.09
4.26
1.74
1.65
19.98
4.26
4.19
22
834.79
Bookvalue per sh₩
620.68
611.35
604.04
568.30
665.38
658.87
622.19
596.98
582.30
553.85
843.23
(3.60%)
0.34%
—
483.00
FCF per share₩
142.98
142.35
145.10
150.77
163.00
160.40
139.13
144.13
144.26
130.23
681.81
(4.39%)
(2.11%)
—
193.67
Dividend per sh₩
616.52
593.77
643.84
704.87
679.99
769.62
741.57
710.64
688.01
643.07
146.83
(1.11%)
0.38%
—
16.15
Div yield (avg)%
6.58
4.79
3.80
6.69
9.66
10.77
12.78
14.03
13.12
13.54
16.56
13.12
10.21
63
4.33
Payout ratio%
27.67
27.88
27.74
27.66
27.17
26.95
26.45
27.09
27.93
28.95
17.83
27.09
27.66
60
8.392
Shares (diluted)M
6.949
6.050
6.209
6.068
5.453
5.903
5.100
4.871
4.949
5.035
8.539
(1.58%)
(2.53%)
24
14.06
Buyback yield%
26.33
25.10
22.18
20.27
21.42
24.09
21.80
19.85
22.42
19.59
14.54
21.80
21.99
68
0.540
D/E ratiox
0.715
0.668
0.699
0.732
0.699
0.676
0.683
0.617
0.595
0.555
1.077
0.617
0.679
70
16.02
Enterprise value₩B
21.87
19.89
20.56
21.24
21.72
22.92
20.62
21.60
20.18
22.39
8.019
0.61%
1.27%
85
5.017
LT debt₩B
3.673
3.570
3.456
3.570
3.597
3.597
3.664
3.335
2.961
2.750
10.20
(5.23%)
(1.70%)
71
Revenue
₩20.10B
6.94%
1.00×
Cost of revenue
₩10.86B
7.22%
1.03×
Operating expenses
₩3.203B
6.49%
0.96×
Goodwill & intangibles
15.38%
Property and equipment
15.03%