6.678
Revenue₩B
5.261
5.516
5.898
6.070
6.329
6.762
6.963
7.176
7.540
7.798
6.944
4.26%
4.74%
37
19.40
Revenue growth%
13.46
10.50
7.99
9.96
12.31
10.55
13.47
14.63
14.28
14.54
25.23
14.28
12.89
7
15.94
Gross margin%
27.72
28.88
29.93
31.72
28.94
26.24
25.75
26.92
28.34
25.63
5.55
26.24
28.03
80
14.40
Operating margin%
18.86
17.15
14.77
16.28
18.06
17.16
16.65
19.44
21.81
22.21
16.01
19.44
17.61
72
9.31
Net margin%
25.45
23.50
22.72
22.41
22.39
19.60
21.84
24.00
26.01
24.17
24.63
24.00
23.11
74
15.89
P/E ratio (avg)x
34.06
36.53
38.86
44.38
52.15
54.11
60.16
64.39
66.50
68.10
19.56
64.39
53.13
83
29.94
EV/EBITx
6.930
7.723
8.287
9.179
9.056
8.992
10.01
9.429
8.714
9.209
33.20
9.209
9.024
67
4.73
FCF yield (avg)%
17.72
19.44
20.53
17.98
20.27
17.69
19.37
18.29
21.11
19.78
12.32
19.37
19.40
64
22.81
FCF margin%
31.07
33.15
34.53
32.13
35.06
33.67
31.57
29.52
29.22
29.23
12.61
29.52
31.85
66
1.425
FCF / Net incomex
0.680
0.778
0.885
0.884
1.000
1.076
1.175
1.184
1.391
1.557
0.474
1.184
1.038
28
23.02
ROIC%
24.77
22.42
22.02
23.92
26.48
24.84
22.59
20.08
17.36
14.57
25.28
20.08
22.51
5
28.63
Return on equity%
6.58
5.52
8.13
6.68
4.21
1.84
0.40
0.40
0.40
0.40
8.79
0.40
3.02
37
8.42
Return on assets%
30.51
31.76
33.90
32.96
35.29
37.33
37.77
38.82
38.68
38.02
25.21
38.02
36.31
30
58.29
EPS₩
137.61
136.85
125.28
142.38
149.03
165.78
183.73
207.85
189.18
214.05
60.32
7.51%
4.25%
—
14.64
EPS growth%
33.11
33.62
34.29
37.14
36.48
39.28
38.68
39.25
41.70
38.72
5.48
39.25
37.91
70
327.58
Bookvalue per sh₩
387.28
421.09
464.56
433.87
480.27
488.45
504.47
461.86
485.33
501.80
95.02
0.88%
3.73%
—
268.44
FCF per share₩
146.52
150.78
157.40
170.30
157.73
134.95
138.85
130.14
116.59
103.02
157.18
(8.17%)
(3.17%)
—
99.46
Dividend per sh₩
198.48
217.94
221.49
245.21
230.40
228.84
244.97
257.30
240.01
266.75
82.77
2.97%
3.19%
—
2.98
Div yield (avg)%
13.57
11.98
12.40
12.89
12.15
11.89
12.38
13.08
13.70
12.63
7.34
12.63
12.51
36
14.20
Payout ratio%
19.86
19.28
21.73
22.37
24.06
24.16
22.19
21.98
24.94
26.48
23.07
24.16
22.28
64
11.90
Shares (diluted)M
14.70
16.87
17.39
18.86
19.94
23.45
27.85
30.38
32.32
38.37
11.67
13.98%
10.72%
28
18.42
Buyback yield%
14.44
17.30
16.34
18.64
18.71
17.20
16.09
15.59
15.10
17.14
5.19
16.09
16.74
21
1.652
D/E ratiox
1.869
2.189
2.095
1.986
2.206
2.433
2.779
2.822
3.112
3.325
1.320
2.822
2.320
71
5.454
Enterprise value₩B
1.300
1.370
1.485
1.351
1.473
1.288
1.124
1.146
1.247
1.189
0.712
(4.19%)
(0.64%)
62
0.738
LT debt₩B
4.145
4.769
5.518
6.265
6.927
8.227
8.390
8.140
7.883
8.288
0.997
3.65%
9.07%
64
Revenue
₩7.798B
4.74%
1.00×
Cost of revenue
₩3.774B
4.56%
0.98×
Operating expenses
₩1.631B
4.47%
0.97×
Goodwill & intangibles
19.91%