3.719
Revenue₩B
4.547
4.839
5.045
5.326
5.778
6.161
6.468
6.941
7.401
8.033
3.886
6.81%
6.71%
93
27.23
Revenue growth%
21.70
21.83
21.36
20.15
22.52
21.11
23.99
22.09
22.23
24.89
12.39
22.23
21.96
60
27.40
Gross margin%
19.68
19.02
18.01
16.49
13.83
16.58
14.69
14.86
13.55
13.73
28.32
14.69
15.68
46
28.18
Operating margin%
23.06
21.25
24.00
25.20
24.94
24.40
26.22
26.73
28.50
29.12
23.32
26.73
25.07
14
4.73
Net margin%
14.58
16.58
16.36
16.80
16.53
16.49
13.71
11.96
13.69
16.30
11.01
13.71
16.33
53
33.06
P/E ratio (avg)x
25.93
25.07
27.14
27.71
26.87
24.17
22.80
21.37
23.54
22.38
35.83
22.80
24.62
58
16.08
EV/EBITx
48.55
46.40
51.93
58.73
62.69
58.62
53.06
59.87
63.20
61.02
35.01
59.87
58.68
79
26.07
FCF yield (avg)%
27.41
27.23
25.40
25.39
23.92
22.83
21.73
24.56
23.56
22.22
4.30
22.83
24.24
36
22.43
FCF margin%
11.04
9.13
6.17
8.54
6.26
3.37
4.40
6.80
4.77
2.07
19.93
4.40
6.22
11
0.137
FCF / Net incomex
1.175
1.247
1.443
1.725
1.967
2.249
2.671
2.575
2.888
3.093
1.219
2.671
2.108
14
25.82
ROIC%
4.11
3.87
4.48
6.34
6.76
7.06
4.26
3.36
0.82
0.64
29.91
3.36
4.19
54
16.39
Return on equity%
28.80
29.58
29.22
27.17
27.30
27.28
29.96
27.96
28.22
25.42
2.08
27.96
28.09
48
24.58
Return on assets%
9.07
8.27
6.20
8.48
10.59
11.95
13.65
16.30
17.96
18.36
3.78
16.30
11.27
12
186.49
EPS₩
161.99
151.75
132.90
118.19
103.41
89.58
86.31
89.21
90.26
82.95
190.74
(4.31%)
(5.86%)
—
28.50
EPS growth%
22.97
23.46
26.02
23.72
26.26
23.85
25.22
27.97
27.72
27.57
13.80
27.57
25.62
33
223.49
Bookvalue per sh₩
225.59
245.47
282.60
325.39
368.65
427.77
480.29
494.41
572.26
602.28
69.32
10.32%
10.32%
—
235.69
FCF per share₩
358.92
346.59
386.39
435.88
403.44
388.37
379.52
421.98
479.31
452.93
46.34
2.34%
3.63%
—
217.35
Dividend per sh₩
191.09
209.50
212.37
207.93
205.06
203.25
222.81
248.58
269.55
305.65
244.38
8.31%
5.11%
—
21.90
Div yield (avg)%
5.54
5.75
7.98
6.56
5.56
3.69
4.65
4.05
2.14
0.68
8.37
3.69
5.09
80
15.79
Payout ratio%
25.15
23.08
22.61
20.66
22.04
21.39
20.41
18.40
15.43
18.41
18.78
18.41
21.03
94
15.76
Shares (diluted)M
23.92
26.58
28.88
29.08
29.13
32.79
32.44
37.43
37.29
38.38
16.19
5.67%
6.16%
8
15.18
Buyback yield%
16.48
18.77
20.49
22.01
24.85
27.61
28.76
29.55
31.48
32.00
8.26
29.55
26.23
73
0.512
D/E ratiox
0.181
0.167
0.163
0.143
0.141
0.142
0.146
0.148
0.135
0.128
0.830
0.142
0.145
23
1.272
Enterprise value₩B
3.935
4.460
4.994
5.722
5.556
6.424
6.372
6.286
6.685
7.509
1.705
6.21%
5.91%
68
3.349
LT debt₩B
2.428
2.381
2.827
2.822
3.336
3.978
4.479
5.379
6.142
6.479
1.738
14.20%
10.35%
63
Revenue
₩8.033B
6.71%
1.00×
Cost of revenue
₩5.456B
6.71%
1.00×
Operating expenses
₩1.634B
6.67%
1.00×