3.769
Revenue₩B
2.060
2.259
2.467
2.700
2.934
3.123
3.355
3.656
3.877
4.273
3.965
7.81%
8.28%
82
24.12
Revenue growth%
15.88
15.53
17.92
15.13
15.16
17.04
18.27
20.87
20.31
20.41
20.84
20.31
17.48
43
6.90
Gross margin%
27.45
28.21
27.79
30.67
33.25
34.45
36.87
36.85
34.87
32.18
29.32
34.87
32.72
81
19.79
Operating margin%
14.95
13.42
11.94
10.07
9.49
7.88
9.70
8.66
6.83
5.40
7.70
7.88
9.59
32
8.24
Net margin%
0.40
1.03
0.40
0.40
0.90
3.83
4.10
2.86
5.18
4.08
18.44
4.08
1.95
26
34.92
P/E ratio (avg)x
11.13
10.47
10.44
10.99
9.581
8.407
8.104
8.170
8.338
7.942
17.50
8.170
8.994
60
34.05
EV/EBITx
14.69
15.91
18.27
20.65
21.99
25.84
26.84
26.25
25.77
29.30
28.04
26.25
23.88
42
24.96
FCF yield (avg)%
13.05
14.89
12.50
9.51
12.30
9.45
10.60
8.82
7.57
9.86
21.76
9.45
10.23
19
20.32
FCF margin%
21.40
22.05
24.18
22.86
21.22
21.89
23.15
21.97
19.40
16.43
12.71
21.89
21.93
28
0.702
FCF / Net incomex
0.208
0.216
0.186
0.174
0.188
0.184
0.193
0.196
0.205
0.204
1.686
0.196
0.194
43
21.65
ROIC%
16.31
18.14
16.08
17.87
18.66
17.30
15.56
14.37
17.01
19.13
16.40
17.01
17.16
54
10.64
Return on equity%
12.94
12.41
11.88
12.80
10.44
7.77
7.64
5.97
4.57
6.59
3.34
6.59
9.11
88
23.42
Return on assets%
2.49
0.40
0.82
2.87
4.20
2.09
1.21
0.40
0.40
2.45
18.16
1.21
1.65
60
529.55
EPS₩
382.77
385.86
368.78
362.14
338.51
363.01
403.89
435.05
441.51
430.54
572.16
4.93%
0.75%
—
10.44
EPS growth%
0.57
2.48
2.54
0.40
2.30
1.70
0.40
0.40
1.15
3.42
16.17
1.15
1.43
35
186.36
Bookvalue per sh₩
484.28
513.64
601.57
638.90
685.33
735.58
851.76
892.69
1,049
1,119
488.93
10.31%
9.10%
—
273.92
FCF per share₩
267.98
280.10
274.18
300.88
344.77
328.73
339.57
348.60
357.82
377.81
216.83
1.85%
3.03%
—
487.90
Dividend per sh₩
131.78
128.96
150.75
177.18
180.30
185.22
202.27
201.28
213.73
250.94
107.87
6.84%
7.37%
—
5.39
Div yield (avg)%
9.05
8.08
5.51
7.49
5.30
7.32
5.66
7.63
10.04
8.80
7.76
7.63
7.56
29
19.41
Payout ratio%
3.16
0.81
0.41
0.40
1.32
0.40
0.40
0.40
0.40
1.78
2.98
0.40
0.41
27
3.695
Shares (diluted)M
3.228
2.968
2.614
2.528
2.462
2.609
2.829
2.821
2.776
3.024
3.869
4.20%
(0.20%)
71
13.53
Buyback yield%
20.73
21.02
20.61
21.57
23.16
21.54
19.73
20.01
22.59
22.98
8.43
21.54
21.28
21
0.244
D/E ratiox
0.428
0.419
0.387
0.399
0.373
0.375
0.378
0.387
0.409
0.400
0.574
0.387
0.393
28
0.193
Enterprise value₩B
1.866
1.934
1.907
2.082
2.204
2.531
2.847
2.926
3.008
3.410
2.099
9.13%
7.24%
54
3.668
LT debt₩B
3.156
3.411
3.938
4.441
4.869
5.155
5.652
5.915
6.580
6.205
0.646
4.97%
7.37%
72
Revenue
₩4.273B
8.28%
1.00×
Cost of revenue
₩2.754B
8.37%
1.01×
Operating expenses
₩872.6M
7.93%
0.97×