3.497
Revenue₩B
3.659
4.049
4.370
4.638
5.035
5.558
6.015
6.444
6.857
7.408
3.874
8.03%
8.34%
79
27.69
Revenue growth%
15.45
13.68
16.37
16.18
17.25
16.10
14.59
14.49
13.92
11.45
22.03
14.49
15.02
49
13.33
Gross margin%
11.14
13.71
14.86
12.94
10.02
11.36
11.35
9.40
10.23
10.03
6.25
10.23
11.25
76
29.61
Operating margin%
3.60
3.35
5.34
5.28
6.87
4.08
6.31
8.14
5.20
5.56
19.84
5.56
5.31
26
25.57
Net margin%
8.89
6.87
7.64
7.97
7.21
6.33
5.89
4.19
3.93
2.92
2.50
4.19
6.60
45
26.62
P/E ratio (avg)x
26.10
28.71
33.55
38.90
37.88
41.79
46.34
50.75
59.45
64.42
34.88
50.75
40.34
48
35.16
EV/EBITx
15.10
16.65
17.45
17.42
19.15
21.37
21.69
23.16
22.23
22.78
37.07
22.23
20.26
25
28.91
FCF yield (avg)%
5.02
4.85
6.00
7.43
4.99
2.88
0.40
0.40
0.40
0.40
22.44
0.40
3.87
67
16.78
FCF margin%
2.53
3.11
3.76
5.46
6.79
7.94
6.04
7.82
5.89
6.57
6.90
6.57
5.96
27
1.513
FCF / Net incomex
1.674
1.487
1.387
1.415
1.470
1.537
1.429
1.375
1.397
1.391
0.465
1.397
1.422
62
29.63
ROIC%
20.34
19.85
18.28
20.58
19.59
21.14
20.50
18.55
20.44
19.85
6.75
20.44
20.10
64
18.19
Return on equity%
23.87
24.09
23.26
25.74
26.70
26.54
23.67
23.50
24.73
22.59
25.32
23.67
23.98
57
14.57
Return on assets%
5.53
6.14
6.07
8.60
10.57
10.62
8.88
9.00
11.38
13.58
21.67
10.62
8.94
42
186.87
EPS₩
207.39
224.38
231.49
253.60
237.31
236.10
225.43
245.11
267.42
285.72
203.73
3.78%
2.80%
—
11.84
EPS growth%
27.88
28.24
27.19
24.81
24.01
27.01
25.56
26.88
29.17
31.65
28.60
27.01
27.10
74
128.78
Bookvalue per sh₩
71.66
69.03
64.50
73.41
83.09
78.95
72.12
70.06
79.35
82.77
176.32
(0.08%)
1.02%
—
55.53
FCF per share₩
355.70
359.86
379.86
462.28
534.83
569.16
693.47
810.65
895.87
972.32
117.15
12.70%
11.01%
—
168.95
Dividend per sh₩
176.88
161.03
169.31
182.11
189.70
189.45
182.96
188.09
172.04
164.01
84.01
(2.87%)
(1.49%)
—
29.62
Div yield (avg)%
18.44
18.41
15.95
16.08
18.40
15.46
18.08
18.32
19.06
21.76
4.58
18.32
18.36
62
13.47
Payout ratio%
0.40
0.40
0.40
0.40
0.40
2.23
0.40
3.35
4.35
3.86
17.57
3.35
0.40
42
24.54
Shares (diluted)M
31.01
34.82
34.23
36.52
39.39
44.83
46.74
48.52
51.52
55.27
24.51
7.01%
5.89%
44
27.66
Buyback yield%
19.92
20.53
19.79
22.17
24.36
24.01
24.51
24.03
26.25
26.01
16.16
24.51
24.02
35
0.668
D/E ratiox
2.805
2.734
2.908
3.190
3.220
3.654
3.789
4.398
4.849
4.956
0.199
4.398
3.437
48
1.135
Enterprise value₩B
9.045
9.790
10.69
12.58
13.76
14.85
15.99
17.77
20.53
23.61
7.700
11.40%
10.26%
27
6.063
LT debt₩B
5.842
5.818
5.636
5.852
5.460
5.792
5.434
4.767
4.413
4.287
4.969
(4.72%)
(2.76%)
70
Revenue
₩7.408B
8.34%
1.00×
Cost of revenue
₩3.639B
8.29%
1.00×
Operating expenses
₩1.784B
8.06%
0.97×