5.040
Revenue₩B
6.048
6.137
6.340
6.498
6.530
6.683
6.719
6.969
7.005
6.933
5.617
1.20%
1.64%
12
25.09
Revenue growth%
23.43
22.33
24.55
24.77
25.44
24.89
22.76
22.76
24.17
26.91
16.56
24.17
24.36
56
25.86
Gross margin%
16.41
16.34
19.22
20.77
22.07
23.62
21.13
23.62
20.86
21.93
2.22
21.93
21.00
54
23.30
Operating margin%
23.10
25.88
23.88
25.02
22.63
23.82
21.66
23.24
22.54
25.54
21.92
23.24
23.53
86
6.07
Net margin%
10.04
10.26
7.80
5.42
2.62
4.65
5.16
2.23
4.59
5.93
24.82
4.65
5.29
7
26.72
P/E ratio (avg)x
14.66
14.41
13.92
15.77
15.64
17.49
17.49
17.43
19.97
22.97
10.60
17.49
16.60
85
29.13
EV/EBITx
26.14
23.24
21.99
23.88
25.37
27.42
29.86
31.01
31.26
28.52
11.68
29.86
26.78
5
5.78
FCF yield (avg)%
0.40
0.40
1.96
4.91
6.06
4.81
4.07
6.13
3.45
0.82
19.44
4.07
3.76
95
7.11
FCF margin%
20.65
22.75
23.86
23.31
21.73
24.32
26.09
24.73
27.19
27.68
10.74
26.09
24.09
16
1.746
FCF / Net incomex
0.362
0.396
0.428
0.468
0.535
0.570
0.547
0.636
0.706
0.756
0.628
0.636
0.541
19
26.70
ROIC%
22.84
24.12
24.82
27.49
25.80
28.27
28.22
28.78
25.82
24.36
29.57
28.22
25.81
18
17.55
Return on equity%
22.29
24.70
26.57
25.66
24.45
26.65
28.03
28.21
28.75
25.98
5.95
28.03
26.28
13
26.93
Return on assets%
16.98
18.83
21.52
21.25
20.89
22.19
19.96
22.82
20.60
18.46
13.61
20.60
20.74
12
106.79
EPS₩
45.13
49.26
55.40
52.51
59.15
56.87
58.95
52.46
55.05
57.77
118.17
(0.47%)
3.62%
—
26.38
EPS growth%
14.47
15.89
18.75
21.50
24.20
22.42
21.93
20.21
18.52
20.44
13.52
20.44
20.33
79
53.41
Bookvalue per sh₩
71.75
73.40
78.22
82.17
98.14
117.14
121.73
123.03
118.23
129.95
32.85
5.77%
6.65%
—
150.90
FCF per share₩
32.56
34.85
34.94
33.72
36.27
32.95
35.64
34.97
36.15
39.42
26.55
1.68%
1.27%
—
90.66
Dividend per sh₩
276.87
290.79
347.37
381.46
397.09
438.82
491.12
503.77
575.42
585.89
28.83
8.09%
7.66%
—
13.67
Div yield (avg)%
18.30
17.18
14.33
11.66
10.93
7.97
10.55
12.88
11.99
9.99
3.72
10.55
11.82
83
10.20
Payout ratio%
27.98
27.15
28.53
25.70
27.80
29.78
30.51
30.73
27.94
27.96
22.90
29.78
27.97
38
36.36
Shares (diluted)M
57.97
61.37
59.92
65.58
75.69
82.91
93.68
99.77
102.5
112.9
35.00
8.33%
8.33%
87
2.07
Buyback yield%
15.49
17.85
15.93
13.27
11.86
10.69
8.94
9.83
9.64
7.24
14.05
9.64
11.27
27
0.210
D/E ratiox
1.677
1.832
1.787
1.980
2.064
2.273
2.437
2.741
2.939
3.059
0.816
2.741
2.168
72
5.161
Enterprise value₩B
1.728
1.592
1.605
1.562
1.666
1.887
2.062
1.873
2.000
2.247
4.629
6.17%
3.26%
27
5.278
LT debt₩B
1.471
1.432
1.372
1.270
1.152
1.193
1.023
1.091
1.176
1.134
6.997
(0.32%)
(2.52%)
72
Revenue
₩6.933B
1.64%
1.00×
Cost of revenue
₩3.309B
1.49%
0.99×
Operating expenses
₩1.444B
1.49%
0.99×
Goodwill & intangibles
14.76%