1.233
Revenue₩B
5.456
5.830
6.150
6.335
6.623
6.821
7.059
7.536
8.004
8.463
1.281
5.03%
5.12%
27
22.48
Revenue growth%
16.74
14.02
16.28
16.48
19.36
20.47
18.72
16.80
19.10
19.06
17.77
19.06
17.76
36
2.11
Gross margin%
22.74
23.56
22.22
24.19
22.29
25.12
26.48
25.49
25.85
23.49
10.30
25.49
23.88
35
7.74
Operating margin%
28.84
30.65
30.19
30.99
31.29
32.70
34.27
35.16
37.99
36.56
16.97
35.16
31.99
56
21.97
Net margin%
17.69
18.19
16.49
17.42
16.70
17.85
19.21
18.99
20.65
20.37
17.50
19.21
18.02
24
37.74
P/E ratio (avg)x
14.14
14.17
16.28
16.11
15.53
17.52
18.38
21.25
24.25
25.12
20.92
21.25
16.90
30
30.26
EV/EBITx
10.06
9.471
10.35
9.323
8.876
8.223
8.737
9.305
9.197
8.996
30.35
8.996
9.251
58
17.57
FCF yield (avg)%
23.93
21.72
21.07
22.96
22.99
23.89
26.08
25.66
23.20
21.19
4.31
23.89
23.10
89
7.94
FCF margin%
15.53
18.16
16.27
13.97
11.84
9.76
11.96
12.59
11.36
14.28
10.85
11.96
13.28
13
0.834
FCF / Net incomex
0.762
0.785
0.851
0.779
0.839
0.763
0.820
0.893
0.967
0.959
1.114
0.893
0.829
33
23.51
ROIC%
11.92
13.79
11.92
11.17
10.14
9.42
11.69
10.91
10.78
9.58
23.95
10.78
11.04
40
12.75
Return on equity%
10.23
11.06
12.85
15.83
14.52
13.97
11.90
12.43
9.87
10.19
14.82
11.90
12.16
93
23.65
Return on assets%
18.20
16.36
13.57
15.18
15.34
17.07
18.03
18.30
19.85
20.99
19.74
18.30
17.55
23
109.18
EPS₩
32.42
28.74
28.55
26.73
25.32
22.98
22.92
21.86
23.73
24.02
112.12
(1.05%)
(2.15%)
—
3.39
EPS growth%
18.42
19.59
20.48
22.23
20.51
19.99
21.01
20.58
17.81
16.61
15.09
19.99
20.23
72
103.06
Bookvalue per sh₩
142.94
126.16
126.37
133.82
141.17
139.50
124.26
121.09
132.69
128.30
110.21
(1.89%)
(1.28%)
—
42.50
FCF per share₩
169.88
152.43
144.15
128.93
119.15
129.95
122.96
127.41
118.82
107.91
73.98
(1.96%)
(4.22%)
—
194.04
Dividend per sh₩
193.79
213.50
230.81
265.30
278.09
314.90
379.97
449.99
488.50
531.16
156.30
13.82%
10.79%
—
13.51
Div yield (avg)%
7.06
8.84
8.23
8.44
8.91
10.34
11.83
10.13
11.99
11.36
15.69
11.36
9.52
31
21.70
Payout ratio%
18.21
15.94
18.43
20.27
17.89
17.22
14.98
16.68
14.87
17.59
27.75
16.68
17.41
85
16.64
Shares (diluted)M
13.05
11.53
11.44
11.60
10.61
11.26
10.64
9.103
9.850
8.809
16.53
(3.65%)
(4.08%)
58
9.03
Buyback yield%
0.68
1.57
3.86
3.00
0.40
0.40
1.56
4.16
2.66
1.15
9.54
1.56
1.57
15
1.538
D/E ratiox
1.523
1.472
1.633
1.820
1.731
1.960
1.984
2.268
2.231
2.528
0.865
2.231
1.890
88
2.518
Enterprise value₩B
2.836
3.022
3.281
3.014
3.184
3.345
3.683
3.620
4.119
4.399
2.322
6.68%
4.27%
91
0.494
LT debt₩B
5.391
5.154
5.839
6.095
5.748
5.427
5.813
5.940
5.496
5.520
5.273
(0.80%)
(0.37%)
52
Revenue
₩8.463B
5.12%
1.00×
Cost of revenue
₩5.924B
5.12%
1.00×
Operating expenses
₩1.337B
5.02%
0.99×
Cash and investments
15.38%