4.654
Revenue₩B
15.50
15.95
16.76
17.61
18.64
19.54
20.03
20.63
21.33
21.89
4.848
3.27%
4.15%
37
14.01
Revenue growth%
5.11
5.41
2.87
5.22
2.42
3.08
4.28
2.79
3.22
5.22
23.56
3.22
3.75
58
24.11
Gross margin%
0.40
3.19
5.44
6.54
4.36
7.15
9.67
6.99
8.80
6.89
25.81
7.15
6.71
48
2.92
Operating margin%
35.68
35.33
36.45
38.02
39.81
40.30
39.08
40.62
37.83
35.18
28.55
39.08
37.93
65
12.57
Net margin%
12.40
9.94
8.09
7.80
10.21
9.23
8.94
9.31
9.13
10.22
12.11
9.23
9.27
83
23.01
P/E ratio (avg)x
41.09
39.93
41.04
46.09
40.83
40.83
39.36
39.69
39.94
40.37
10.04
39.94
40.60
84
32.74
EV/EBITx
28.65
32.17
38.11
43.25
45.28
44.39
47.10
56.28
58.70
63.93
21.65
56.28
44.83
42
3.65
FCF yield (avg)%
8.24
8.36
9.66
7.72
6.11
8.53
9.77
6.93
7.36
10.22
18.96
8.53
8.30
17
14.86
FCF margin%
19.19
21.84
23.80
24.73
25.21
26.77
27.98
26.16
24.65
26.41
24.16
26.41
24.97
95
1.762
FCF / Net incomex
1.541
1.506
1.472
1.278
1.205
1.132
1.002
0.878
0.959
0.911
0.961
0.959
1.168
59
11.15
ROIC%
13.71
15.09
13.42
12.45
15.20
16.11
15.63
15.43
17.83
19.25
24.34
16.11
15.32
16
24.36
Return on equity%
2.37
2.31
4.99
7.62
10.20
11.65
13.05
15.81
14.62
13.69
13.38
13.69
10.92
67
6.88
Return on assets%
26.24
28.74
28.86
28.53
25.88
23.63
26.02
28.36
27.44
25.40
17.39
26.02
26.84
78
349.26
EPS₩
402.61
461.09
454.45
474.30
548.15
606.28
600.86
677.89
741.11
801.01
357.59
7.88%
6.75%
—
22.42
EPS growth%
3.06
2.01
2.19
2.94
2.20
4.70
5.57
2.93
4.61
6.94
27.33
4.70
3.00
17
735.59
Bookvalue per sh₩
534.41
573.30
628.87
720.23
675.23
777.31
799.78
867.91
832.64
909.84
1,012
6.15%
4.90%
—
891.25
FCF per share₩
504.39
477.93
518.84
481.68
471.34
524.71
521.54
474.42
510.27
478.60
665.37
0.31%
0.07%
—
306.76
Dividend per sh₩
495.36
464.95
443.85
461.02
433.12
433.17
436.20
411.99
389.36
432.71
186.54
(0.02%)
(0.64%)
—
27.54
Div yield (avg)%
29.81
29.44
31.37
28.97
29.71
31.97
29.24
28.63
31.41
30.01
27.51
30.01
29.76
52
11.66
Payout ratio%
14.19
15.23
17.37
16.84
16.53
13.65
15.98
15.96
18.46
20.90
6.95
15.98
16.26
59
22.53
Shares (diluted)M
27.85
28.64
27.14
27.57
25.45
24.30
24.24
23.53
21.90
21.77
23.52
(3.07%)
(1.49%)
31
10.84
Buyback yield%
0.40
0.40
0.68
0.40
0.86
0.40
0.40
0.40
0.40
0.40
4.20
0.40
0.40
15
0.869
D/E ratiox
1.353
1.475
1.379
1.443
1.526
1.694
1.551
1.368
1.220
1.213
1.427
1.368
1.411
60
23.91
Enterprise value₩B
1.721
1.530
1.441
1.535
1.654
1.507
1.347
1.328
1.422
1.489
10.45
(2.08%)
(2.18%)
81
26.95
LT debt₩B
18.12
19.64
20.02
20.55
21.74
22.08
21.64
21.90
22.32
24.36
12.29
2.30%
2.63%
53
Revenue
₩21.89B
4.15%
1.00×
Cost of revenue
₩11.88B
4.41%
1.03×
Operating expenses
₩3.656B
3.58%
0.95×
Goodwill & intangibles
18.15%