13.08
Revenue₩B
130.0
132.2
135.7
136.8
142.5
147.1
153.3
156.8
158.4
158.7
13.34
2.17%
2.41%
53
25.55
Revenue growth%
20.36
18.54
18.49
17.79
19.32
22.01
23.63
22.78
22.00
22.89
12.93
22.78
21.18
95
9.36
Gross margin%
28.40
31.37
29.50
26.80
26.16
25.92
24.89
26.25
27.71
25.91
16.03
25.92
26.52
84
16.23
Operating margin%
22.95
22.13
19.73
21.64
23.30
24.18
25.98
23.96
26.75
28.08
4.30
25.98
23.63
11
17.12
Net margin%
22.30
19.81
18.38
18.76
17.95
16.77
16.66
15.65
16.68
17.81
24.11
16.68
17.88
8
24.49
P/E ratio (avg)x
48.95
54.06
60.55
65.94
72.36
70.34
71.55
84.21
83.47
84.88
30.18
83.47
70.95
41
17.23
EV/EBITx
24.95
25.67
25.59
27.15
29.03
28.21
25.90
28.58
31.68
31.65
18.56
28.58
27.68
31
26.90
FCF yield (avg)%
20.14
20.22
20.10
22.12
23.41
21.86
22.57
22.57
20.42
23.23
6.78
22.57
21.99
23
25.66
FCF margin%
19.45
20.80
22.06
20.45
19.95
18.89
21.04
22.50
25.37
24.80
27.42
22.50
20.92
86
1.286
FCF / Net incomex
0.458
0.457
0.423
0.394
0.409
0.416
0.444
0.459
0.424
0.426
0.639
0.426
0.425
19
11.45
ROIC%
26.57
27.27
24.70
21.70
19.56
18.83
19.05
19.23
16.73
15.61
8.20
18.83
19.39
80
26.06
Return on equity%
3.86
2.30
3.88
5.23
3.11
4.89
5.19
6.01
3.79
5.36
7.78
5.19
4.38
54
25.45
Return on assets%
14.12
17.01
16.96
16.09
17.10
17.95
16.08
16.84
14.87
13.07
20.12
16.08
16.47
69
488.95
EPS₩
506.64
492.36
436.32
436.22
426.63
446.67
493.30
482.30
490.43
513.68
515.85
3.78%
(0.40%)
—
5.77
EPS growth%
21.22
19.60
18.59
20.76
21.49
19.23
18.92
15.93
18.20
18.82
27.68
18.82
19.08
90
413.56
Bookvalue per sh₩
177.73
164.60
169.47
170.31
161.87
152.67
143.51
129.55
128.74
131.48
251.58
(4.07%)
(3.03%)
—
106.33
FCF per share₩
850.18
781.80
780.67
799.11
754.20
841.79
929.37
919.10
856.18
937.54
443.40
4.45%
1.61%
—
729.91
Dividend per sh₩
367.60
397.06
379.04
369.06
335.22
363.93
332.34
301.69
270.56
270.97
291.36
(4.17%)
(2.42%)
—
26.98
Div yield (avg)%
24.33
25.86
28.09
28.06
26.00
25.21
22.57
24.49
25.07
25.23
15.23
25.07
25.22
17
2.54
Payout ratio%
21.49
22.19
21.00
23.56
21.25
24.21
23.31
23.86
25.29
23.42
27.62
23.86
23.36
77
43.56
Shares (diluted)M
60.51
60.66
68.93
72.63
84.41
100.3
95.99
108.3
121.3
143.8
43.51
11.24%
9.75%
38
9.55
Buyback yield%
20.49
18.05
20.90
22.07
22.50
19.98
21.33
21.65
19.09
18.47
15.93
19.98
20.69
31
1.167
D/E ratiox
0.941
1.050
1.203
1.252
1.401
1.469
1.519
1.569
1.497
1.648
0.487
1.519
1.435
72
121.0
Enterprise value₩B
88.95
82.80
93.64
103.0
96.81
102.0
110.2
109.5
119.1
110.2
7.214
2.62%
1.50%
67
140.9
LT debt₩B
96.43
89.98
92.25
91.66
92.96
102.1
90.53
80.58
77.87
78.45
27.22
(3.34%)
(1.40%)
24
Revenue
₩158.7B
2.41%
1.00×
Cost of revenue
₩111.1B
2.41%
1.00×
Operating expenses
₩27.20B
1.87%
0.95×