30.54
Revenue₩B
51.29
54.20
55.90
59.22
61.00
63.00
64.52
68.44
69.72
73.37
31.96
3.76%
4.13%
75
14.28
Revenue growth%
5.45
6.62
9.54
12.16
14.60
14.70
14.27
15.23
12.80
12.57
16.39
14.27
12.68
55
14.23
Gross margin%
16.37
16.03
16.72
15.19
15.11
15.80
14.50
13.96
14.64
11.81
5.16
14.50
15.15
73
2.66
Operating margin%
9.57
6.79
5.75
4.92
6.51
5.35
7.31
8.73
9.16
7.63
8.27
7.63
7.05
44
6.85
Net margin%
18.44
19.99
17.54
17.13
18.12
18.72
19.83
17.44
18.84
19.97
17.21
18.84
18.58
60
13.56
P/E ratio (avg)x
32.06
33.95
34.34
30.60
30.32
29.73
29.66
26.44
26.89
27.32
22.29
27.32
30.02
56
8.131
EV/EBITx
30.35
33.23
31.15
30.30
34.51
37.09
38.50
37.99
42.65
44.22
31.14
38.50
35.80
70
7.76
FCF yield (avg)%
19.93
21.96
22.17
22.48
24.27
27.03
28.71
28.03
27.57
26.55
15.56
27.57
25.41
55
8.25
FCF margin%
29.63
26.96
27.71
26.01
24.39
23.47
24.30
22.61
22.45
22.59
18.05
22.61
24.34
46
0.555
FCF / Net incomex
0.185
0.182
0.172
0.175
0.170
0.182
0.183
0.187
0.217
0.252
0.645
0.187
0.183
69
22.64
ROIC%
27.40
26.41
25.21
26.26
23.43
26.31
24.15
24.70
22.04
22.34
9.72
24.15
24.96
50
12.44
Return on equity%
0.40
0.63
1.06
0.40
2.23
3.45
4.14
1.35
1.09
3.84
27.81
3.45
1.22
34
29.93
Return on assets%
0.40
3.34
4.98
5.56
6.33
4.28
3.29
0.77
0.40
0.40
22.52
0.77
3.32
55
99.73
EPS₩
275.30
323.93
379.24
439.34
496.15
557.81
632.54
661.15
691.95
722.80
104.18
7.82%
10.84%
—
22.69
EPS growth%
22.94
21.27
21.06
18.87
20.06
22.10
21.62
24.31
21.99
19.66
13.26
21.99
21.45
85
369.85
Bookvalue per sh₩
293.81
291.77
284.70
254.77
254.08
223.94
197.07
200.99
189.21
181.39
153.77
(6.52%)
(4.84%)
—
400.05
FCF per share₩
423.68
387.80
354.99
394.90
406.39
369.56
368.86
378.97
413.19
462.47
372.48
2.62%
0.37%
—
244.35
Dividend per sh₩
72.03
66.00
62.03
55.32
53.35
54.80
60.12
57.12
53.75
57.15
263.24
1.39%
(1.97%)
—
28.66
Div yield (avg)%
2.85
3.57
2.37
4.90
7.70
4.78
7.09
6.42
6.50
5.61
20.37
6.42
5.26
61
8.05
Payout ratio%
27.64
27.20
29.13
32.12
34.05
35.53
35.09
36.70
38.41
40.94
17.82
36.70
34.57
76
76.53
Shares (diluted)M
81.88
81.76
89.28
97.87
102.6
95.98
97.98
97.38
102.1
112.7
76.64
1.90%
2.85%
28
28.02
Buyback yield%
30.46
32.52
32.92
30.05
32.20
33.50
35.71
37.27
38.13
39.00
21.60
37.27
33.21
21
1.071
D/E ratiox
0.889
1.017
1.237
1.403
1.432
1.536
1.562
1.866
1.951
1.994
0.279
1.866
1.484
72
18.27
Enterprise value₩B
33.84
33.95
41.01
45.91
52.58
62.48
73.14
83.61
100.4
104.6
53.87
14.74%
12.61%
29
19.05
LT debt₩B
40.91
42.80
51.84
58.79
68.62
79.05
86.62
90.21
108.8
106.8
24.53
9.24%
11.71%
11
Revenue
₩73.37B
4.13%
1.00×
Cost of revenue
₩50.35B
4.36%
1.02×
Operating expenses
₩11.20B
3.62%
0.95×
Goodwill & intangibles
14.70%