4.858
Revenue₩B
5.216
5.333
5.465
5.508
5.566
5.571
5.524
5.430
5.590
5.707
5.372
0.50%
0.83%
48
19.27
Revenue growth%
11.90
9.21
11.69
11.45
12.72
14.91
13.36
11.90
10.62
9.63
8.71
11.90
11.79
7
29.45
Gross margin%
17.92
18.07
20.27
21.49
23.80
20.84
23.10
24.66
24.64
24.36
4.21
24.36
22.29
65
12.31
Operating margin%
32.33
29.60
28.00
29.20
28.42
27.46
26.66
25.56
25.51
27.75
15.99
26.66
27.88
10
21.59
Net margin%
32.43
34.21
33.91
33.35
35.35
36.57
38.90
38.40
38.28
39.01
18.94
38.40
35.96
22
13.89
P/E ratio (avg)x
19.50
18.76
18.03
18.13
20.12
19.99
21.45
23.97
23.65
23.99
37.79
23.65
20.05
74
27.56
EV/EBITx
24.59
26.63
26.68
29.12
28.16
29.68
28.11
30.99
32.75
35.11
28.62
30.99
28.64
71
24.01
FCF yield (avg)%
21.41
22.77
24.89
22.82
24.63
26.67
29.19
32.17
31.44
29.92
25.73
29.92
25.78
30
14.21
FCF margin%
16.50
14.03
12.38
14.59
16.97
16.55
19.50
17.44
17.84
17.03
29.19
17.44
16.76
70
0.512
FCF / Net incomex
1.444
1.430
1.392
1.483
1.538
1.726
1.662
1.843
1.674
1.852
0.547
1.726
1.600
88
26.49
ROIC%
29.13
28.85
30.64
33.00
33.94
33.00
30.21
29.45
31.46
31.49
6.63
31.46
31.05
92
10.60
Return on equity%
1.92
0.40
1.86
0.40
3.11
0.40
0.40
0.40
2.64
4.55
22.53
0.40
1.13
48
10.13
Return on assets%
28.63
28.13
27.82
28.19
28.20
26.60
24.59
22.07
20.35
19.00
9.71
22.07
27.21
89
192.31
EPS₩
129.04
123.88
130.42
138.82
157.68
183.50
196.84
228.94
235.25
266.12
211.78
11.03%
7.46%
—
27.51
EPS growth%
27.26
27.06
26.66
25.96
24.17
25.56
26.11
24.87
24.85
27.27
24.87
25.56
26.04
79
83.64
Bookvalue per sh₩
138.41
126.45
142.17
134.36
143.16
146.51
145.96
157.85
161.04
148.52
154.11
0.74%
1.72%
—
111.12
FCF per share₩
73.80
77.99
72.78
73.81
63.02
61.17
60.51
61.01
59.08
53.94
247.90
(3.06%)
(4.59%)
—
114.51
Dividend per sh₩
313.78
285.89
258.87
268.30
282.66
315.66
309.36
293.08
330.54
328.20
240.93
3.03%
1.64%
—
27.00
Div yield (avg)%
5.17
5.81
4.31
5.38
3.00
5.96
4.99
4.07
1.72
3.71
16.01
4.07
4.65
26
22.76
Payout ratio%
5.18
8.10
9.79
7.52
7.80
6.52
4.47
6.26
5.35
7.05
3.72
6.26
6.78
30
10.15
Shares (diluted)M
15.76
16.51
18.91
19.40
21.48
23.87
22.91
24.58
23.81
22.04
10.11
0.52%
4.88%
36
19.01
Buyback yield%
2.79
3.10
4.17
6.87
8.63
9.80
12.23
11.06
8.89
8.82
10.28
9.80
8.73
40
0.237
D/E ratiox
0.190
0.181
0.198
0.225
0.249
0.249
0.260
0.286
0.290
0.326
0.253
0.286
0.249
79
5.752
Enterprise value₩B
3.738
3.608
3.474
3.840
4.170
4.243
4.334
4.105
3.764
3.830
1.108
(1.69%)
0.38%
40
3.569
LT debt₩B
6.429
7.186
8.035
8.856
9.468
9.617
9.297
10.31
10.18
10.35
2.223
1.80%
5.25%
68
Revenue
₩5.707B
0.83%
1.00×
Cost of revenue
₩3.995B
0.83%
1.00×
Operating expenses
₩1.086B
0.90%
1.01×