2.683
Revenue₩B
4.387
4.511
4.664
4.842
4.936
5.061
5.189
5.291
5.295
5.437
2.746
1.95%
2.45%
17
2.10
Revenue growth%
2.89
5.23
5.54
7.00
5.28
7.52
9.77
7.25
9.51
10.47
16.10
9.51
7.13
8
26.47
Gross margin%
32.42
34.53
34.73
31.76
33.38
32.61
35.12
34.62
31.66
32.20
21.87
32.61
33.00
15
27.06
Operating margin%
9.69
9.11
9.08
7.20
8.57
7.20
9.29
8.52
7.30
7.04
27.84
7.30
8.54
46
6.04
Net margin%
18.30
17.73
18.56
19.51
17.03
15.30
12.96
11.53
11.39
10.20
21.80
11.53
16.17
26
25.40
P/E ratio (avg)x
31.35
29.66
29.17
27.76
31.39
33.94
32.23
31.99
36.06
40.56
17.51
33.94
31.69
69
35.11
EV/EBITx
35.76
39.75
43.91
42.85
45.95
53.51
56.37
64.16
72.77
71.30
37.89
64.16
49.73
36
28.34
FCF yield (avg)%
22.60
22.09
20.07
17.64
20.53
22.09
24.17
24.61
23.09
24.00
16.32
24.00
22.35
53
5.39
FCF margin%
21.16
23.33
21.85
20.99
18.94
18.86
17.79
18.91
17.90
18.23
12.69
18.23
18.93
35
1.088
FCF / Net incomex
0.675
0.732
0.640
0.583
0.589
0.593
0.625
0.621
0.595
0.595
0.659
0.595
0.608
20
23.54
ROIC%
2.67
0.54
1.77
0.40
0.40
0.40
1.54
2.80
2.34
3.04
23.91
2.34
1.65
10
11.15
Return on equity%
33.23
30.68
33.45
32.63
32.53
34.43
32.50
30.42
30.49
33.11
13.46
32.50
32.58
22
14.57
Return on assets%
7.47
9.01
10.45
12.94
13.92
11.38
11.12
13.65
16.28
14.97
29.08
13.65
12.16
91
240.54
EPS₩
269.06
257.59
262.69
280.46
274.99
322.26
363.88
427.48
450.29
471.08
264.52
11.37%
6.22%
—
27.87
EPS growth%
6.10
5.74
6.69
6.23
8.26
5.65
5.69
4.59
7.24
9.35
7.49
5.69
6.16
83
136.92
Bookvalue per sh₩
220.18
245.11
238.66
283.55
317.11
354.02
342.49
333.78
375.91
403.71
221.05
4.95%
6.20%
—
226.53
FCF per share₩
311.93
313.39
380.69
401.83
465.42
526.96
517.65
578.33
677.01
786.20
90.52
11.05%
9.51%
—
181.94
Dividend per sh₩
74.93
82.63
88.83
103.58
109.01
129.52
153.42
158.79
170.96
189.08
243.74
11.64%
11.38%
—
24.11
Div yield (avg)%
5.99
3.17
4.10
1.91
0.45
0.40
2.33
5.23
3.15
3.47
28.78
3.15
3.16
38
8.29
Payout ratio%
7.63
6.38
5.87
6.61
3.74
6.21
5.70
6.99
7.81
8.15
8.84
6.99
6.50
76
14.67
Shares (diluted)M
15.17
17.50
17.03
18.59
17.78
19.58
21.44
22.66
22.78
21.21
15.06
3.59%
3.49%
60
20.54
Buyback yield%
15.90
13.16
11.76
12.65
15.24
16.56
16.72
16.31
17.11
19.34
10.56
16.72
16.10
73
1.096
D/E ratiox
2.307
2.547
2.936
2.807
2.815
2.930
3.000
3.535
4.000
4.102
0.711
3.535
2.933
18
4.691
Enterprise value₩B
2.990
3.116
3.724
4.263
4.274
4.757
4.991
5.182
6.152
6.111
2.416
7.41%
8.51%
33
3.184
LT debt₩B
1.954
2.162
2.159
2.144
2.305
2.359
2.660
2.575
2.669
2.616
3.360
2.57%
3.73%
82
Revenue
₩5.437B
2.45%
1.00×
Cost of revenue
₩2.718B
2.94%
1.05×
Operating expenses
₩1.244B
1.90%
0.95×