1.248
Revenue₩B
4.865
5.190
5.431
5.644
5.906
6.178
6.594
6.761
7.072
7.293
1.290
4.31%
4.46%
83
23.05
Revenue growth%
0.40
2.56
3.88
4.41
4.14
3.71
2.40
0.40
0.77
0.94
4.27
0.94
2.48
10
15.97
Gross margin%
24.67
25.85
24.82
24.40
26.54
24.85
23.59
25.58
23.37
26.11
11.26
24.85
24.83
88
13.53
Operating margin%
20.93
18.82
17.12
16.59
17.20
14.38
12.00
13.09
12.00
12.60
7.17
12.60
15.49
33
20.30
Net margin%
23.20
23.63
22.39
22.53
20.93
18.42
20.68
19.95
19.10
20.53
17.12
19.95
20.80
11
17.80
P/E ratio (avg)x
19.79
22.99
26.87
26.81
31.65
32.56
36.00
40.68
42.67
50.27
33.21
40.68
32.10
38
23.07
EV/EBITx
15.76
18.51
18.81
20.06
22.69
22.52
27.21
26.76
26.72
30.82
35.89
26.76
22.61
41
26.11
FCF yield (avg)%
3.99
1.84
1.14
2.96
3.63
6.06
6.43
5.39
3.84
5.38
26.87
5.39
3.92
64
24.38
FCF margin%
25.18
22.95
20.87
23.58
24.02
26.09
28.74
30.22
33.07
35.15
12.58
30.22
25.63
46
0.248
FCF / Net incomex
0.735
0.674
0.731
0.793
0.758
0.726
0.709
0.751
0.724
0.716
0.941
0.724
0.728
65
5.95
ROIC%
2.02
2.76
0.55
0.40
0.40
0.40
0.40
0.40
0.68
2.76
26.93
0.40
0.48
61
16.64
Return on equity%
8.26
5.86
4.21
1.59
0.40
0.40
0.40
2.93
3.68
2.00
19.82
2.00
2.47
12
6.12
Return on assets%
16.44
16.59
14.25
12.94
10.57
9.47
8.81
10.71
7.85
5.65
17.64
8.81
10.64
60
48.26
EPS₩
96.01
94.76
101.58
103.52
97.59
88.99
98.45
105.89
109.64
96.78
51.31
(0.17%)
0.63%
—
2.22
EPS growth%
8.33
6.10
5.05
6.05
3.08
2.55
2.72
0.53
0.40
0.66
6.68
0.66
2.90
38
21.49
Bookvalue per sh₩
65.95
62.63
66.82
61.10
56.03
55.25
58.59
56.69
51.31
56.60
47.15
0.20%
(0.71%)
—
108.35
FCF per share₩
50.85
51.66
47.61
46.04
48.56
53.81
58.02
56.11
61.43
57.87
28.53
3.57%
1.93%
—
97.32
Dividend per sh₩
71.45
72.72
87.06
94.27
105.92
108.90
117.38
117.09
128.77
125.43
75.33
3.44%
7.16%
—
27.17
Div yield (avg)%
33.16
32.98
33.84
36.64
36.31
34.67
32.43
34.40
33.78
36.46
21.62
34.40
34.12
73
9.87
Payout ratio%
17.60
18.08
15.76
13.57
11.51
13.27
16.03
16.83
15.00
17.79
19.74
16.03
15.90
21
26.77
Shares (diluted)M
20.00
21.42
19.68
17.30
16.86
18.33
16.61
16.43
15.56
15.02
27.77
(2.29%)
(4.15%)
18
20.68
Buyback yield%
13.63
13.73
14.59
16.62
15.87
18.29
20.69
18.04
16.74
14.46
6.07
18.04
16.24
42
0.858
D/E ratiox
1.030
1.031
1.122
0.991
0.891
0.932
0.897
0.909
0.912
0.953
1.091
0.912
0.943
64
6.149
Enterprise value₩B
6.700
7.012
7.116
8.172
7.773
8.311
8.934
9.331
9.947
10.71
3.935
6.61%
6.00%
24
2.798
LT debt₩B
2.057
1.863
1.831
1.634
1.775
1.853
1.823
1.815
1.845
2.075
6.385
3.17%
1.02%
76
Revenue
₩7.293B
4.46%
1.00×
Cost of revenue
₩3.649B
4.46%
1.00×
Operating expenses
₩1.498B
4.11%
0.97×
Goodwill & intangibles
15.74%