11.05
Revenue₩B
5.958
6.474
7.039
7.546
8.214
8.947
9.554
10.54
11.64
12.83
11.74
9.33%
8.86%
28
17.73
Revenue growth%
31.05
31.03
31.68
34.46
32.56
31.92
32.75
31.92
30.06
29.98
26.23
31.92
31.80
22
26.69
Gross margin%
2.79
3.34
2.92
3.35
3.89
0.97
0.98
3.35
4.81
7.61
25.54
3.35
3.35
41
7.38
Operating margin%
8.49
8.94
11.56
12.91
9.92
10.11
11.96
14.63
16.01
17.85
3.93
14.63
11.76
24
25.03
Net margin%
28.41
29.55
32.54
33.52
32.09
30.19
30.74
31.82
32.40
30.79
9.89
30.79
31.30
54
36.64
P/E ratio (avg)x
16.51
19.03
21.39
21.65
21.72
20.09
18.67
19.43
20.79
19.86
12.16
19.86
19.98
30
32.54
EV/EBITx
34.72
35.22
33.10
29.81
33.50
35.18
36.91
34.01
36.60
35.16
14.96
35.18
34.94
10
9.93
FCF yield (avg)%
11.12
10.76
13.50
13.78
12.81
13.13
15.03
16.00
17.92
20.83
9.96
16.00
13.64
54
5.62
FCF margin%
26.86
25.06
24.69
27.37
25.61
27.64
28.56
30.71
30.70
29.55
15.48
29.55
27.50
70
1.008
FCF / Net incomex
1.044
1.163
1.350
1.525
1.737
1.968
2.172
2.367
2.753
3.193
0.533
2.367
1.852
33
28.20
ROIC%
14.49
13.94
16.57
18.67
20.58
22.70
22.30
24.61
22.18
20.01
8.11
22.30
20.29
34
29.33
Return on equity%
11.70
10.71
9.55
8.63
8.32
10.04
12.65
10.48
9.43
10.37
5.21
10.37
10.20
82
29.24
Return on assets%
4.90
6.83
4.92
4.28
2.93
3.57
2.57
4.55
4.23
4.22
12.18
4.22
4.26
94
202.66
EPS₩
331.39
377.37
423.11
471.09
523.75
554.15
607.34
639.48
665.74
705.77
222.77
6.15%
9.07%
—
13.99
EPS growth%
23.99
25.55
28.36
29.75
28.76
30.37
32.56
35.09
37.27
34.27
29.19
34.27
30.06
16
113.90
Bookvalue per sh₩
68.68
74.95
71.82
68.89
70.13
76.45
70.50
70.15
76.31
81.74
96.78
3.11%
2.43%
—
253.79
FCF per share₩
360.77
390.56
402.89
384.99
417.00
434.28
496.90
512.21
564.08
533.86
188.26
5.06%
3.72%
—
91.34
Dividend per sh₩
230.11
238.88
230.26
254.21
275.95
272.67
303.06
276.05
260.73
273.50
255.92
(0.18%)
1.77%
—
26.48
Div yield (avg)%
12.73
13.43
12.31
14.47
16.44
13.69
16.43
16.08
15.27
16.60
11.31
16.08
14.87
7
19.45
Payout ratio%
21.87
22.34
19.43
19.37
17.91
17.86
20.36
23.31
23.84
25.07
17.04
23.31
21.12
85
51.50
Shares (diluted)M
66.66
69.54
71.70
66.43
67.30
72.77
72.81
67.07
63.63
57.52
50.71
(3.09%)
(1.13%)
49
17.43
Buyback yield%
20.87
18.60
21.41
21.00
23.72
21.55
24.05
22.30
21.35
20.02
17.34
21.55
21.38
63
0.213
D/E ratiox
1.269
1.429
1.496
1.430
1.518
1.633
1.662
1.837
1.754
1.818
1.697
1.754
1.575
90
6.064
Enterprise value₩B
2.490
2.510
2.750
2.770
2.970
2.728
2.795
2.512
2.271
2.041
10.37
(7.23%)
(1.07%)
82
8.186
LT debt₩B
3.149
3.329
3.241
3.269
3.586
3.738
3.599
3.613
3.211
3.300
5.876
(1.65%)
0.79%
23
Revenue
₩12.83B
8.86%
1.00×
Cost of revenue
₩8.370B
8.80%
0.99×
Operating expenses
₩1.270B
9.24%
1.04×
Goodwill & intangibles
18.48%