1.576
Revenue₩B
25.31
25.38
26.44
27.24
27.20
27.57
27.85
27.91
28.87
29.58
1.718
1.69%
1.57%
11
3.17
Revenue growth%
12.80
13.39
13.52
13.55
15.05
16.21
17.22
18.26
20.40
19.45
27.25
18.26
15.63
87
28.30
Gross margin%
24.68
24.95
26.73
27.06
27.72
26.68
27.77
26.32
24.61
25.67
28.30
26.32
26.50
89
16.25
Operating margin%
29.12
29.66
27.28
27.70
25.15
22.38
22.38
23.98
20.99
22.98
12.97
22.38
24.56
67
12.00
Net margin%
7.58
5.35
2.36
4.17
2.94
3.22
3.46
5.20
7.42
5.62
20.49
5.20
4.68
19
35.45
P/E ratio (avg)x
20.74
18.77
20.64
19.92
19.28
17.40
17.59
16.73
17.27
17.12
13.83
17.27
18.18
26
33.40
EV/EBITx
43.50
46.18
45.50
54.41
57.14
57.87
63.12
64.37
69.88
75.37
21.74
64.37
57.50
49
15.56
FCF yield (avg)%
4.88
7.46
9.27
9.78
9.77
10.63
7.95
7.40
6.83
4.07
28.72
7.40
7.70
78
20.80
FCF margin%
14.94
15.20
15.95
14.58
12.09
13.15
13.40
11.34
9.17
11.63
10.19
11.63
13.28
7
1.711
FCF / Net incomex
0.713
0.774
0.747
0.747
0.859
0.970
1.109
1.121
1.165
1.270
0.648
1.121
0.914
19
19.94
ROIC%
18.10
18.92
18.54
16.81
17.39
16.84
19.00
20.98
18.82
16.12
29.62
18.82
18.32
17
14.61
Return on equity%
30.13
32.39
32.67
30.47
32.15
34.02
32.55
33.29
30.92
32.90
14.39
32.90
32.47
83
7.66
Return on assets%
27.94
28.11
28.85
31.55
32.36
34.19
36.39
37.06
37.91
36.69
10.59
36.69
33.27
65
363.37
EPS₩
2,308
2,503
2,437
2,425
2,293
2,500
2,804
2,733
3,035
3,169
372.54
6.69%
4.56%
—
26.00
EPS growth%
13.65
11.77
12.77
15.30
14.39
14.50
12.59
14.26
14.34
12.47
22.99
14.26
13.95
71
483.72
Bookvalue per sh₩
2,094
2,251
2,220
2,242
2,337
2,345
2,287
2,451
2,298
2,076
393.20
(2.34%)
(0.03%)
—
710.21
FCF per share₩
458.70
429.95
457.21
490.23
433.08
437.23
483.82
515.66
493.80
443.39
738.87
0.47%
0.37%
—
1,730
Dividend per sh₩
630.93
586.80
567.23
579.86
592.33
640.64
642.87
662.72
686.10
774.82
669.41
5.52%
2.26%
—
12.40
Div yield (avg)%
6.29
7.32
8.28
10.71
12.24
12.27
13.74
14.03
14.93
12.39
13.08
13.74
12.26
8
13.38
Payout ratio%
2.22
2.33
0.40
0.40
0.40
1.33
3.48
2.52
3.18
5.33
5.07
3.18
2.28
67
5.979
Shares (diluted)M
6.482
7.244
7.456
7.089
6.284
5.865
6.490
7.190
7.068
7.854
6.092
4.56%
1.76%
40
11.33
Buyback yield%
21.18
21.31
21.73
20.52
19.97
20.40
18.03
18.19
19.50
19.96
13.24
19.50
20.18
48
1.274
D/E ratiox
2.092
2.267
2.103
1.939
2.136
2.265
2.336
2.404
2.488
2.681
1.307
2.404
2.266
89
21.62
Enterprise value₩B
11.83
14.02
13.86
15.00
16.63
17.40
19.30
21.60
23.69
23.91
23.78
7.54%
8.43%
67
18.77
LT debt₩B
15.60
16.65
17.61
16.86
14.78
13.74
13.43
13.28
12.07
11.08
12.17
(5.59%)
(3.85%)
44
Revenue
₩29.58B
1.57%
1.00×
Cost of revenue
₩19.88B
1.47%
0.99×
Operating expenses
₩5.416B
1.96%
1.04×
Goodwill & intangibles
17.59%