3.048
Revenue₩B
2.612
2.717
2.826
3.078
3.310
3.578
3.722
3.985
4.243
4.611
3.129
6.86%
6.74%
31
12.49
Revenue growth%
26.05
27.04
27.74
26.04
28.89
28.23
26.92
25.64
22.68
21.53
28.91
25.64
26.48
89
27.52
Gross margin%
25.42
25.58
23.80
25.33
23.97
23.46
22.81
21.88
21.45
18.52
10.07
21.88
23.63
65
18.68
Operating margin%
23.05
25.02
22.19
22.64
21.67
24.34
25.18
25.95
26.78
24.14
23.81
25.18
24.24
49
17.66
Net margin%
13.27
14.19
16.88
18.10
17.91
17.25
18.90
19.85
20.11
18.82
17.32
18.90
18.00
50
24.05
P/E ratio (avg)x
19.29
18.45
18.36
17.36
16.53
14.93
15.40
15.31
14.44
13.15
30.53
14.93
15.97
64
6.870
EV/EBITx
12.35
11.24
9.751
9.537
8.346
8.775
8.232
7.604
6.676
6.848
16.56
7.604
8.561
17
7.96
FCF yield (avg)%
17.18
15.57
17.32
18.98
21.78
20.01
18.63
16.59
16.59
16.85
12.24
16.85
17.25
26
6.57
FCF margin%
6.27
6.25
6.54
5.42
3.46
3.27
2.09
0.40
0.40
1.51
3.27
1.51
3.36
9
0.409
FCF / Net incomex
2.027
2.371
2.609
2.862
2.794
3.304
3.901
4.244
4.518
5.017
1.154
4.244
3.083
62
10.04
ROIC%
2.14
3.77
4.77
2.98
0.75
0.40
0.40
0.40
0.40
3.25
7.04
0.40
1.44
86
25.52
Return on equity%
0.91
3.72
0.84
0.40
0.40
0.40
0.40
1.16
2.94
0.58
29.58
0.58
0.71
49
2.26
Return on assets%
31.64
33.20
36.14
37.16
39.94
41.05
38.17
39.53
41.43
40.38
26.26
40.38
38.85
27
816.27
EPS₩
711.76
653.23
704.98
664.39
724.45
706.93
790.23
774.15
816.77
776.27
881.04
1.39%
1.62%
—
9.11
EPS growth%
25.08
24.81
24.38
24.30
25.28
27.74
25.38
26.65
24.30
26.28
25.63
26.28
25.18
85
589.34
Bookvalue per sh₩
1,201
1,437
1,529
1,839
1,828
1,955
1,958
2,274
2,716
2,986
501.70
10.30%
11.42%
—
502.42
FCF per share₩
444.94
451.68
436.22
419.84
493.68
584.61
623.59
601.99
657.84
674.47
588.51
6.44%
4.63%
—
622.70
Dividend per sh₩
217.08
188.81
172.34
151.54
133.81
144.75
160.27
159.03
171.34
174.01
374.97
5.40%
(1.23%)
—
19.01
Div yield (avg)%
10.97
8.15
7.46
7.46
6.16
9.00
9.07
9.48
8.45
9.91
12.68
9.07
8.72
8
16.59
Payout ratio%
27.32
27.64
26.45
24.58
26.46
24.99
24.18
25.20
25.92
24.43
24.35
24.99
25.56
10
5.242
Shares (diluted)M
4.592
4.150
3.994
4.310
4.426
4.398
3.829
3.530
3.364
3.406
5.280
(5.11%)
(2.75%)
92
19.00
Buyback yield%
24.30
23.93
26.08
27.02
27.14
27.40
28.35
30.62
27.83
26.25
22.98
27.83
27.08
27
1.380
D/E ratiox
1.598
1.477
1.474
1.542
1.373
1.430
1.546
1.469
1.486
1.391
0.300
1.469
1.476
77
4.384
Enterprise value₩B
7.743
8.997
9.429
10.28
10.80
12.64
12.40
12.47
13.18
13.10
3.984
3.94%
5.79%
63
1.823
LT debt₩B
1.425
1.629
1.623
1.739
1.984
2.202
2.149
2.133
2.449
2.384
3.887
3.74%
6.71%
38
Revenue
₩4.611B
6.74%
1.00×
Cost of revenue
₩2.175B
6.84%
1.01×
Operating expenses
₩1.095B
6.66%
0.99×