3.131
Revenue₩B
14.61
15.87
16.76
17.44
18.26
19.01
19.96
20.94
22.45
23.39
3.357
5.08%
5.46%
20
25.02
Revenue growth%
31.04
32.12
30.96
29.53
27.08
28.86
27.42
27.76
30.23
32.18
3.69
28.86
29.88
15
13.26
Gross margin%
27.12
27.47
28.11
27.61
26.89
24.33
25.56
24.36
27.16
27.40
28.18
25.56
27.14
93
27.71
Operating margin%
24.87
22.69
20.05
22.94
20.43
18.70
18.80
19.54
20.66
18.15
16.49
18.80
20.24
89
11.41
Net margin%
11.90
11.24
14.04
12.53
14.39
15.69
17.58
15.34
15.49
17.11
27.80
15.69
14.87
25
25.42
P/E ratio (avg)x
29.94
32.66
35.19
36.43
35.33
37.35
36.43
40.93
42.86
42.49
16.08
40.93
36.43
24
22.40
EV/EBITx
29.39
31.10
33.24
35.36
36.25
40.42
39.54
35.55
38.31
37.30
11.21
38.31
35.90
17
13.04
FCF yield (avg)%
30.13
29.58
27.69
25.25
23.75
25.89
25.79
27.72
28.47
25.89
5.31
25.89
26.79
26
24.15
FCF margin%
11.40
9.70
12.42
9.47
9.01
6.71
9.34
8.56
7.36
8.13
6.15
8.13
9.18
71
0.430
FCF / Net incomex
0.742
0.821
0.866
0.903
0.829
0.797
0.770
0.779
0.713
0.656
1.418
0.770
0.788
45
8.32
ROIC%
16.24
13.29
15.87
17.73
18.18
19.82
17.72
17.90
19.90
20.02
28.29
19.82
17.82
71
20.58
Return on equity%
15.96
15.74
14.82
14.76
14.45
16.43
19.13
19.25
18.85
21.64
27.18
19.13
16.20
40
2.42
Return on assets%
9.27
9.22
11.78
13.88
15.04
13.47
11.35
13.07
15.22
12.90
15.78
13.07
12.98
58
190.28
EPS₩
208.03
193.77
205.46
225.21
211.46
225.97
252.58
247.66
235.72
222.83
195.02
1.05%
1.20%
—
16.61
EPS growth%
23.98
25.15
23.80
24.93
22.69
25.63
26.37
24.17
25.73
24.61
6.34
25.63
24.77
64
98.07
Bookvalue per sh₩
120.28
115.49
116.52
111.91
122.92
137.22
142.70
160.31
174.44
202.54
199.70
10.50%
4.93%
—
193.22
FCF per share₩
326.27
319.72
369.43
400.98
448.64
537.13
531.94
611.25
717.37
787.72
170.09
11.92%
9.48%
—
44.52
Dividend per sh₩
316.31
371.30
442.79
475.07
509.84
556.28
580.91
618.41
724.71
859.14
83.89
11.00%
11.68%
—
11.27
Div yield (avg)%
5.13
3.78
3.87
4.65
6.80
7.61
5.72
2.78
3.03
1.96
4.65
3.03
4.26
43
26.98
Payout ratio%
4.13
4.70
7.43
5.91
3.59
2.28
3.09
5.66
6.54
7.01
2.88
5.66
5.18
84
22.47
Shares (diluted)M
22.94
21.53
23.57
22.96
23.44
24.43
27.70
29.33
31.81
29.01
23.06
4.36%
1.93%
33
20.50
Buyback yield%
16.05
18.90
16.45
19.23
21.01
22.74
21.45
23.72
24.50
27.08
13.59
23.72
21.23
44
0.578
D/E ratiox
0.574
0.586
0.548
0.560
0.519
0.501
0.455
0.451
0.456
0.511
0.602
0.456
0.515
71
15.82
Enterprise value₩B
2.356
2.013
1.810
1.783
1.674
1.614
1.440
1.225
1.143
1.221
17.85
(6.12%)
(7.89%)
32
18.39
LT debt₩B
18.19
20.87
20.24
19.83
23.25
23.61
22.48
25.74
30.52
33.97
13.44
7.88%
8.10%
63
Revenue
₩23.39B
5.46%
1.00×
Cost of revenue
₩13.59B
5.34%
0.99×
Operating expenses
₩2.861B
5.58%
1.01×
Goodwill & intangibles
17.08%