1.253
Revenue₩B
3.564
3.861
4.128
4.464
4.707
5.123
5.468
6.000
6.488
6.997
1.402
8.25%
7.66%
15
26.60
Revenue growth%
17.10
15.39
15.12
12.28
10.94
10.21
13.01
14.31
11.71
10.97
2.83
11.71
12.64
82
2.42
Gross margin%
19.40
21.11
23.46
26.28
28.87
31.80
34.22
34.18
31.99
29.38
24.45
31.99
29.12
13
6.25
Operating margin%
23.21
21.49
19.92
21.60
18.80
20.50
22.38
20.72
17.84
20.49
15.64
20.50
20.61
52
23.94
Net margin%
13.59
15.95
14.59
15.69
14.17
13.96
15.70
17.76
19.80
17.13
24.20
17.13
15.70
50
25.26
P/E ratio (avg)x
12.92
14.25
13.96
13.20
14.44
16.01
14.21
15.17
14.57
14.57
31.70
14.57
14.34
48
30.14
EV/EBITx
22.73
24.26
27.03
27.25
31.70
32.02
33.28
36.88
38.69
40.31
27.34
36.88
31.86
27
25.79
FCF yield (avg)%
20.28
21.83
21.17
21.92
23.59
25.93
23.72
25.74
25.44
24.26
26.37
25.44
23.66
65
15.77
FCF margin%
19.47
18.60
18.46
18.53
16.49
19.05
21.81
19.79
22.52
22.70
19.69
21.81
19.26
65
1.208
FCF / Net incomex
0.193
0.214
0.191
0.176
0.169
0.189
0.202
0.205
0.193
0.198
0.233
0.198
0.193
73
6.91
ROIC%
15.70
16.13
15.64
15.80
16.57
15.32
12.88
14.40
12.81
14.05
29.87
14.05
15.48
9
14.06
Return on equity%
17.90
18.97
20.35
22.92
21.72
22.57
25.30
28.22
28.55
26.36
10.67
26.36
22.74
72
27.74
Return on assets%
7.83
9.14
11.73
9.90
7.49
7.45
6.10
4.46
3.40
6.31
15.02
6.10
7.47
44
210.62
EPS₩
83.96
87.97
85.13
81.41
72.40
77.85
72.02
69.47
69.41
68.12
229.33
(1.21%)
(2.62%)
—
21.99
EPS growth%
28.57
27.42
25.66
25.47
28.38
28.29
30.30
28.83
30.00
28.16
14.27
28.83
28.34
93
40.16
Bookvalue per sh₩
272.32
314.20
290.19
321.83
341.54
366.90
370.61
354.07
329.49
321.44
58.89
(1.21%)
2.92%
—
48.28
FCF per share₩
300.03
346.45
398.95
430.23
435.98
427.83
480.62
560.52
561.12
551.67
102.38
4.82%
7.50%
—
37.16
Dividend per sh₩
225.59
227.24
222.65
237.64
241.46
275.04
315.47
299.32
291.32
330.65
141.21
6.49%
5.49%
—
9.95
Div yield (avg)%
17.93
17.82
17.32
16.67
13.95
15.95
17.36
17.45
18.44
20.93
14.12
17.45
17.41
11
9.33
Payout ratio%
21.49
22.01
19.97
18.96
20.38
21.41
19.76
22.39
22.80
25.08
8.01
22.39
21.45
22
22.73
Shares (diluted)M
31.44
31.68
29.92
29.08
29.90
30.76
34.42
32.50
32.34
31.98
22.35
1.35%
0.72%
87
8.57
Buyback yield%
18.47
18.90
18.78
20.64
23.56
22.83
22.42
23.40
21.84
22.92
17.25
22.83
22.13
35
0.344
D/E ratiox
1.471
1.569
1.510
1.622
1.612
1.588
1.707
1.658
1.607
1.641
0.932
1.641
1.609
69
3.929
Enterprise value₩B
1.898
1.888
1.671
1.563
1.655
1.620
1.738
1.833
1.882
1.663
2.897
0.11%
(2.30%)
49
4.980
LT debt₩B
5.163
5.682
6.231
5.951
6.249
7.194
7.306
7.667
7.333
6.912
6.525
2.04%
2.70%
53
Revenue
₩6.997B
7.66%
1.00×
Cost of revenue
₩4.724B
7.63%
1.00×
Operating expenses
₩1.178B
7.70%
1.00×
Goodwill & intangibles
18.96%