1.199
Revenue₩B
5.515
5.710
5.898
6.205
6.493
6.717
6.859
7.213
7.415
7.743
1.245
3.58%
3.90%
51
24.46
Revenue growth%
17.32
16.50
15.66
18.45
18.83
21.66
22.56
23.71
22.47
23.01
7.98
22.56
20.25
60
13.02
Gross margin%
18.48
17.61
16.60
19.25
20.75
20.19
20.43
22.37
22.73
24.56
3.78
22.37
20.31
86
18.65
Operating margin%
22.00
23.61
25.14
27.35
29.94
32.51
33.05
33.50
36.09
37.69
21.69
33.50
31.22
43
26.59
Net margin%
20.46
21.78
22.12
24.78
24.31
22.71
23.18
23.03
21.09
23.29
3.75
23.03
22.87
28
25.25
P/E ratio (avg)x
52.89
49.86
48.80
53.86
54.77
55.58
52.66
59.83
56.50
63.70
19.69
56.50
54.32
39
26.14
EV/EBITx
21.22
24.99
26.43
26.48
31.20
36.20
38.89
45.13
49.12
52.22
36.72
45.13
33.70
78
7.25
FCF yield (avg)%
19.69
17.83
18.26
17.95
15.04
16.14
16.11
17.91
16.08
14.43
5.93
16.11
16.99
10
17.06
FCF margin%
5.98
5.68
6.89
5.02
5.31
3.34
1.24
0.40
0.40
0.40
9.32
0.40
4.18
60
0.298
FCF / Net incomex
0.979
0.947
1.074
1.113
1.181
1.373
1.331
1.467
1.525
1.775
1.391
1.467
1.256
78
27.00
ROIC%
25.73
24.09
26.11
26.22
24.64
21.72
21.15
20.36
20.48
22.68
21.86
21.15
23.39
33
7.86
Return on equity%
21.68
18.78
15.87
16.76
18.30
17.04
15.46
12.92
13.65
16.57
20.27
15.46
16.67
56
7.37
Return on assets%
29.27
31.92
29.65
30.44
30.89
29.95
27.21
26.04
26.26
27.29
27.76
27.21
29.46
41
206.14
EPS₩
266.94
231.17
238.97
242.76
260.37
233.67
237.89
241.89
236.63
233.34
226.27
(2.17%)
(2.56%)
—
20.55
EPS growth%
13.16
10.96
9.94
9.30
11.62
14.53
12.49
10.91
9.24
11.04
23.60
11.04
11.00
84
56.84
Bookvalue per sh₩
193.95
223.06
241.51
239.57
235.83
281.12
290.96
303.89
299.08
331.60
137.29
7.05%
6.52%
—
226.31
FCF per share₩
306.79
355.79
352.38
345.08
328.04
319.51
347.81
376.95
393.98
416.14
51.72
4.87%
4.30%
—
256.70
Dividend per sh₩
354.84
385.73
363.87
339.61
367.42
353.36
322.86
341.97
336.89
337.97
292.67
(1.66%)
(0.78%)
—
2.34
Div yield (avg)%
21.51
23.06
25.53
24.52
23.76
24.63
23.28
22.02
20.03
20.38
25.97
22.02
23.17
70
25.70
Payout ratio%
2.58
2.27
5.21
7.32
8.94
10.03
9.56
10.29
11.25
11.23
8.54
10.29
9.25
71
27.88
Shares (diluted)M
25.92
24.10
22.06
22.68
24.65
26.34
25.96
26.88
28.60
28.16
27.30
2.70%
0.92%
90
29.66
Buyback yield%
22.07
20.55
18.09
15.77
13.78
16.39
14.97
14.16
17.10
19.28
26.10
16.39
16.75
16
0.598
D/E ratiox
1.737
1.650
1.821
1.977
2.118
2.059
2.025
1.860
2.092
1.909
1.045
2.025
1.943
68
6.416
Enterprise value₩B
0.464
0.504
0.525
0.507
0.493
0.444
0.421
0.444
0.459
0.514
1.104
0.87%
0.37%
76
3.704
LT debt₩B
4.224
4.228
3.612
3.187
3.403
3.348
3.175
2.991
2.861
2.539
0.736
(5.69%)
(4.78%)
51
Revenue
₩7.743B
3.90%
1.00×
Cost of revenue
₩4.987B
4.01%
1.01×
Operating expenses
₩717.8M
2.53%
0.88×
Property and equipment
14.86%