30.05
Revenue₩B
27.41
29.07
30.55
32.46
35.16
38.03
41.21
43.41
46.33
49.29
33.56
6.99%
6.55%
53
7.83
Revenue growth%
18.56
19.95
18.28
20.37
19.84
18.22
16.12
14.43
13.48
15.27
27.28
15.27
18.25
53
8.61
Gross margin%
27.80
25.50
25.88
27.44
24.94
25.69
23.62
25.16
27.24
29.64
5.31
25.69
25.79
79
10.27
Operating margin%
21.19
23.90
24.65
25.06
26.37
26.68
28.53
27.49
25.28
25.87
25.68
26.68
25.58
32
4.09
Net margin%
25.97
25.66
27.28
27.08
26.20
26.75
28.36
29.17
27.21
25.50
11.47
27.21
26.92
50
21.34
P/E ratio (avg)x
28.42
31.17
35.96
41.96
50.41
49.58
48.67
53.02
59.50
72.05
23.90
53.02
49.13
51
12.28
EV/EBITx
20.94
21.92
23.75
20.59
18.81
19.37
19.18
18.17
17.36
18.91
14.85
18.91
19.27
36
21.11
FCF yield (avg)%
37.66
38.65
37.06
35.47
36.26
38.43
35.54
38.19
36.54
34.23
15.11
36.54
36.80
21
24.94
FCF margin%
8.42
7.82
8.46
6.91
4.68
3.02
1.14
3.34
1.10
0.86
4.78
1.14
4.01
92
1.724
FCF / Net incomex
1.439
1.361
1.289
1.330
1.440
1.541
1.348
1.282
1.379
1.484
0.345
1.379
1.370
7
9.48
ROIC%
4.00
3.27
4.61
2.76
4.18
1.99
4.58
6.07
7.43
7.83
20.07
6.07
4.38
59
3.27
Return on equity%
3.02
2.48
3.76
6.09
7.33
9.27
7.19
8.78
6.12
7.17
19.48
7.19
6.64
85
23.16
Return on assets%
24.22
27.15
27.74
27.30
27.01
27.16
29.07
27.82
25.14
27.81
12.02
27.81
27.23
42
740.67
EPS₩
424.62
468.56
450.68
470.84
462.86
539.72
545.70
576.51
636.67
669.78
820.20
7.67%
5.35%
—
2.68
EPS growth%
15.33
15.45
12.87
13.29
14.78
13.81
14.23
12.09
11.61
8.94
20.82
12.09
13.55
83
733.32
Bookvalue per sh₩
128.80
136.05
139.01
136.97
154.71
159.78
183.48
179.12
187.39
194.30
608.35
4.66%
4.85%
—
497.34
FCF per share₩
1,388
1,641
1,873
1,849
2,139
2,158
2,337
2,496
3,023
3,175
341.01
8.22%
10.69%
—
779.75
Dividend per sh₩
576.35
684.06
670.19
783.23
787.60
927.03
1,086
1,196
1,221
1,328
251.13
11.02%
10.37%
—
6.90
Div yield (avg)%
26.64
28.77
30.12
29.84
28.45
27.18
25.73
26.72
23.80
21.10
9.50
25.73
26.95
63
24.72
Payout ratio%
25.25
22.65
23.88
20.94
19.71
17.00
15.19
16.56
18.74
17.04
14.86
17.00
19.22
48
29.58
Shares (diluted)M
29.56
25.64
22.69
20.97
19.59
17.74
15.59
16.52
17.10
17.47
29.22
(2.27%)
(5.97%)
78
4.49
Buyback yield%
29.73
31.51
29.52
27.10
27.51
26.52
26.76
27.46
26.55
24.88
3.09
26.55
27.28
21
0.499
D/E ratiox
0.837
0.869
0.894
0.930
0.946
0.872
0.992
1.077
1.018
1.144
0.683
1.018
0.938
31
10.52
Enterprise value₩B
47.17
50.48
58.51
63.85
63.39
73.42
85.07
82.73
95.43
101.2
27.00
9.81%
8.13%
95
5.582
LT debt₩B
25.89
24.82
22.15
20.50
20.06
19.54
18.34
16.78
18.14
17.03
16.04
(3.22%)
(3.76%)
68
Revenue
₩49.29B
6.55%
1.00×
Cost of revenue
₩33.45B
6.54%
1.00×
Operating expenses
₩9.388B
6.38%
0.98×