2.252
Revenue₩B
2.872
2.903
2.941
3.047
3.099
3.138
3.274
3.393
3.394
3.507
2.363
2.50%
2.09%
75
18.36
Revenue growth%
5.79
5.88
3.50
4.99
6.23
8.84
8.74
8.76
9.99
11.37
15.24
8.84
7.48
32
26.68
Gross margin%
25.07
26.26
26.64
28.96
26.62
25.44
25.47
26.50
29.37
27.53
25.07
26.50
26.56
70
28.14
Operating margin%
5.39
6.57
8.77
9.75
11.73
10.62
7.64
4.93
2.84
3.67
15.30
4.93
7.11
47
23.60
Net margin%
23.68
25.47
27.33
28.54
30.48
29.67
27.71
29.12
26.23
27.76
22.62
27.76
27.73
16
17.86
P/E ratio (avg)x
13.18
14.80
15.59
15.11
15.06
17.11
19.32
21.20
23.02
24.15
6.376
21.20
16.35
23
19.69
EV/EBITx
27.07
26.80
24.04
24.34
22.44
23.85
23.19
25.49
24.63
23.20
6.204
23.85
24.19
19
4.13
FCF yield (avg)%
23.48
24.14
23.66
21.39
23.15
26.01
28.31
30.82
31.42
30.74
15.14
30.74
25.08
44
17.25
FCF margin%
13.11
15.05
14.60
16.39
18.87
19.79
22.04
19.35
19.10
21.88
28.19
19.79
18.99
73
0.690
FCF / Net incomex
0.189
0.180
0.203
0.213
0.227
0.228
0.255
0.238
0.231
0.216
0.735
0.231
0.222
55
7.87
ROIC%
28.37
30.64
29.67
28.40
30.56
31.62
32.26
32.61
32.19
30.49
9.38
32.19
30.60
71
11.00
Return on equity%
9.86
10.09
8.40
9.65
6.85
4.17
1.18
1.98
3.00
3.13
25.90
3.00
5.51
10
3.39
Return on assets%
25.27
24.76
23.44
25.11
22.15
20.76
21.50
24.32
24.24
25.06
18.33
24.24
24.28
86
106.43
EPS₩
198.45
190.92
171.79
191.78
184.91
171.23
186.72
209.26
188.16
176.41
112.47
(0.94%)
(1.85%)
—
28.18
EPS growth%
34.55
33.26
32.86
30.87
30.90
28.21
30.98
30.40
27.96
25.78
24.11
28.21
30.88
16
33.60
Bookvalue per sh₩
254.55
275.91
320.39
339.05
364.26
417.03
448.10
449.81
491.51
481.54
123.43
5.74%
6.99%
—
107.98
FCF per share₩
116.56
115.56
115.39
124.77
123.54
113.68
108.43
109.10
101.00
96.32
138.33
(4.86%)
(3.32%)
—
107.96
Dividend per sh₩
79.75
75.12
87.09
84.06
94.51
94.16
106.17
122.51
133.40
128.21
92.61
6.29%
4.99%
—
4.94
Div yield (avg)%
12.37
13.76
15.28
12.87
14.32
12.87
12.41
9.66
7.34
9.69
20.82
9.69
12.64
72
25.41
Payout ratio%
30.25
28.29
28.51
26.63
23.95
25.79
25.52
24.53
26.42
28.61
16.51
25.79
26.53
62
13.16
Shares (diluted)M
10.96
10.86
10.81
11.46
10.09
10.86
11.97
13.15
14.14
12.67
13.61
4.66%
2.53%
30
26.80
Buyback yield%
30.78
29.27
28.81
28.46
30.06
30.56
31.95
29.12
32.08
29.72
7.46
30.56
29.89
78
1.437
D/E ratiox
0.526
0.496
0.523
0.532
0.536
0.571
0.597
0.637
0.652
0.579
0.888
0.597
0.553
45
1.977
Enterprise value₩B
2.652
2.943
3.203
3.724
3.566
3.522
3.474
3.610
3.445
3.481
1.603
(0.48%)
3.35%
89
1.921
LT debt₩B
2.290
2.290
2.231
2.100
2.073
2.157
2.017
1.967
2.002
1.972
2.870
(1.00%)
(1.55%)
83
Revenue
₩3.507B
2.09%
1.00×
Cost of revenue
₩2.148B
2.15%
1.01×
Operating expenses
₩485.1M
1.64%
0.96×
Goodwill & intangibles
17.01%