1.540
Revenue₩B
3.329
3.389
3.420
3.446
3.466
3.578
3.636
3.645
3.630
3.635
1.704
0.95%
1.04%
65
13.21
Revenue growth%
23.07
22.63
22.77
23.44
24.53
23.13
24.85
26.75
24.51
23.26
22.88
24.51
23.35
71
14.36
Gross margin%
6.47
7.79
8.65
6.08
4.65
7.11
5.05
5.52
5.17
4.18
12.04
5.17
5.80
15
26.71
Operating margin%
5.03
7.48
5.04
6.54
8.29
6.58
5.14
6.21
8.49
5.70
21.13
6.21
6.37
42
6.34
Net margin%
10.96
10.49
11.83
10.72
11.76
14.39
16.51
17.34
19.12
19.70
12.12
17.34
13.11
34
35.77
P/E ratio (avg)x
33.74
36.26
37.14
38.18
41.23
43.44
39.78
40.63
43.77
40.56
22.28
40.63
40.17
87
7.445
EV/EBITx
16.50
15.53
16.37
17.42
18.18
18.82
19.30
20.17
18.32
17.99
10.56
18.82
18.09
84
23.94
FCF yield (avg)%
14.73
16.68
19.18
18.10
20.02
22.22
21.74
19.26
18.65
19.61
15.13
19.61
19.22
44
6.18
FCF margin%
11.61
9.71
9.16
7.04
7.02
9.36
7.71
7.47
5.38
3.51
29.90
7.47
7.59
27
1.024
FCF / Net incomex
1.315
1.225
1.286
1.198
1.082
1.050
1.023
0.962
1.032
1.072
0.676
1.032
1.077
34
9.84
ROIC%
22.46
23.87
24.96
22.68
21.34
21.84
24.20
21.25
23.87
21.60
9.50
21.84
22.57
57
17.42
Return on equity%
24.34
26.49
28.51
26.73
26.63
28.44
25.99
26.79
27.35
29.15
25.70
27.35
26.76
39
7.01
Return on assets%
20.01
18.26
15.82
15.85
15.16
17.07
14.41
11.98
14.64
16.61
15.12
14.64
15.83
21
174.73
EPS₩
550.59
558.90
654.97
757.66
764.27
876.46
1,035
1,247
1,336
1,535
183.46
14.96%
12.79%
—
4.26
EPS growth%
2.41
0.40
0.40
0.40
1.14
0.40
3.19
2.35
2.75
2.78
15.67
2.75
1.75
55
258.77
Bookvalue per sh₩
476.90
490.46
510.21
530.56
568.46
618.84
650.72
679.55
779.72
759.70
375.26
5.97%
4.52%
—
319.78
FCF per share₩
122.22
132.74
134.33
137.59
137.55
135.97
147.26
162.51
190.12
205.96
148.49
8.41%
5.63%
—
207.82
Dividend per sh₩
200.11
205.82
202.65
221.41
226.41
199.42
175.31
185.39
168.10
151.47
133.66
(7.72%)
(2.96%)
—
2.66
Div yield (avg)%
18.49
18.31
18.29
16.94
16.78
16.65
19.34
16.83
16.67
15.89
28.79
16.67
16.89
54
2.16
Payout ratio%
23.81
21.02
23.97
23.48
26.16
27.54
29.10
27.37
30.13
31.98
16.61
29.10
26.77
44
20.00
Shares (diluted)M
24.80
23.97
23.73
24.18
28.75
29.44
31.07
31.48
31.08
33.31
19.68
2.99%
3.00%
27
20.68
Buyback yield%
17.55
18.92
18.58
17.35
15.56
13.62
11.46
9.88
11.35
8.61
10.80
11.35
14.59
64
0.260
D/E ratiox
0.608
0.621
0.565
0.614
0.545
0.515
0.495
0.491
0.530
0.494
0.935
0.495
0.538
21
1.005
Enterprise value₩B
3.751
3.834
3.581
3.702
3.916
4.532
4.322
4.860
4.706
4.541
1.049
3.01%
3.00%
73
3.331
LT debt₩B
6.426
6.616
6.570
7.054
7.512
7.968
8.032
8.058
8.354
9.631
2.316
5.09%
5.26%
85
Revenue
₩3.635B
1.04%
1.00×
Cost of revenue
₩2.107B
0.79%
0.98×
Operating expenses
₩729.0M
1.83%
1.08×
Goodwill & intangibles
15.40%