2.656
Revenue₩B
4.287
4.479
4.697
4.822
4.999
5.253
5.434
5.644
5.874
6.032
2.965
3.83%
4.01%
44
3.32
Revenue growth%
21.94
23.84
23.85
22.40
23.39
20.81
19.79
21.51
22.19
19.42
28.92
20.81
22.07
28
25.20
Gross margin%
22.37
22.80
24.26
24.64
21.80
23.01
25.85
28.39
30.28
31.87
22.50
28.39
24.45
91
24.42
Operating margin%
17.29
17.04
20.02
18.77
21.53
19.91
20.02
18.94
20.79
19.83
9.14
19.91
19.87
20
12.82
Net margin%
4.24
6.34
6.82
5.81
3.98
4.59
3.33
1.78
2.85
1.81
18.45
2.85
4.11
90
20.18
P/E ratio (avg)x
29.06
27.37
29.71
29.00
31.36
32.49
32.46
32.38
32.04
34.12
35.28
32.46
31.70
92
20.72
EV/EBITx
15.85
16.98
18.06
16.51
16.27
15.30
13.92
13.05
14.18
13.89
27.83
13.92
15.58
32
10.01
FCF yield (avg)%
13.03
12.87
10.28
7.45
9.03
6.81
4.26
5.77
5.43
5.92
3.27
5.77
7.13
64
13.23
FCF margin%
9.14
10.96
10.50
10.44
10.46
8.13
10.84
9.66
10.03
10.71
3.74
10.03
10.45
78
1.574
FCF / Net incomex
1.767
1.751
1.858
2.182
2.083
2.450
2.543
2.872
2.808
3.057
1.028
2.808
2.316
38
21.11
ROIC%
9.28
8.66
7.43
6.24
7.93
7.17
5.11
2.43
4.43
3.77
26.90
4.43
6.71
18
9.57
Return on equity%
25.41
24.74
21.91
20.63
19.66
17.15
17.83
20.76
20.89
23.08
27.99
20.76
20.82
74
14.82
Return on assets%
5.78
8.41
5.84
5.29
6.47
7.91
4.96
7.12
6.41
7.81
23.12
7.12
6.44
18
81.66
EPS₩
82.92
95.72
109.70
112.04
123.99
135.95
149.83
150.37
171.82
183.17
84.03
8.12%
9.64%
—
29.49
EPS growth%
24.16
23.10
22.65
20.01
19.54
17.86
19.25
18.82
16.70
15.27
6.80
17.86
19.39
57
30.91
Bookvalue per sh₩
43.99
43.68
44.42
42.28
42.32
38.76
35.28
36.77
40.44
44.22
68.44
0.88%
0.19%
—
49.04
FCF per share₩
41.47
40.30
46.85
54.60
57.66
62.73
58.38
61.59
62.39
70.32
61.52
4.05%
5.42%
—
24.02
Dividend per sh₩
133.77
155.52
185.67
189.76
195.30
229.29
233.35
242.42
281.57
342.76
28.83
11.91%
10.90%
—
6.82
Div yield (avg)%
30.66
28.81
28.09
26.86
27.72
30.41
30.22
27.30
24.75
22.96
27.18
27.30
27.91
43
24.78
Payout ratio%
5.73
8.44
7.89
9.77
9.89
10.08
9.90
10.60
8.86
8.16
28.21
9.90
9.32
58
25.65
Shares (diluted)M
32.86
37.52
39.22
45.87
50.05
49.48
52.20
58.90
67.28
74.30
24.89
8.22%
9.16%
6
17.69
Buyback yield%
10.85
10.19
8.85
10.19
8.70
7.78
6.88
8.06
10.27
10.07
2.54
8.06
9.46
67
1.706
D/E ratiox
1.571
1.852
2.035
2.133
2.172
2.557
2.531
2.956
3.282
3.749
0.434
2.956
2.352
9
2.924
Enterprise value₩B
3.082
3.092
2.941
2.995
3.323
3.517
3.624
4.012
3.679
4.080
4.527
4.19%
3.29%
81
4.420
LT debt₩B
8.311
7.868
7.442
7.943
7.933
8.523
7.766
7.538
8.267
8.211
5.261
0.69%
0.04%
63
Revenue
₩6.032B
4.01%
1.00×
Cost of revenue
₩3.902B
3.82%
0.98×
Operating expenses
₩1.221B
4.47%
1.04×