4.559
Revenue₩B
6.462
6.857
7.248
7.586
8.139
8.697
9.204
9.853
10.49
10.89
5.079
6.00%
5.85%
13
2.77
Revenue growth%
33.40
31.09
30.82
32.00
31.48
29.30
27.25
26.71
25.70
23.61
28.73
26.71
30.06
51
11.76
Gross margin%
27.52
29.70
28.27
28.08
25.82
25.53
28.10
25.83
27.61
26.06
20.82
26.06
27.56
93
7.47
Operating margin%
22.89
19.93
21.04
19.05
21.77
20.44
17.64
15.09
15.61
18.37
29.76
17.64
19.49
25
29.41
Net margin%
28.52
27.39
26.73
28.76
31.27
32.00
29.67
32.34
35.06
34.40
9.40
32.34
30.47
78
14.11
P/E ratio (avg)x
19.04
18.93
20.46
20.49
22.96
24.84
27.52
27.21
25.72
23.54
13.70
25.72
23.25
65
31.78
EV/EBITx
15.91
14.85
12.86
13.14
13.64
12.94
13.68
12.45
11.30
11.11
13.15
12.45
13.04
19
26.33
FCF yield (avg)%
13.48
16.19
14.12
14.10
11.69
8.83
11.34
13.48
16.08
17.19
18.28
13.48
13.79
85
3.05
FCF margin%
17.42
16.92
19.39
18.98
20.42
18.35
18.76
19.47
18.80
16.39
3.89
18.76
18.78
66
0.661
FCF / Net incomex
0.172
0.191
0.219
0.251
0.260
0.265
0.259
0.248
0.287
0.338
1.247
0.265
0.255
48
13.10
ROIC%
7.17
7.63
5.31
5.21
5.50
3.23
2.36
2.29
3.30
5.01
16.05
3.23
5.11
34
14.86
Return on equity%
6.40
6.65
4.23
6.19
7.40
9.21
12.21
13.99
16.32
13.33
14.79
13.33
8.31
58
22.44
Return on assets%
27.89
28.49
29.94
28.48
30.42
28.45
28.26
28.65
30.22
27.30
22.21
28.45
28.49
18
417.18
EPS₩
698.74
767.05
747.14
794.56
822.34
905.83
864.07
996.14
1,074
1,264
427.45
8.98%
7.76%
—
28.53
EPS growth%
30.97
28.95
30.88
29.44
30.23
31.78
29.96
29.64
31.95
31.59
27.02
31.59
30.56
8
539.93
Bookvalue per sh₩
588.09
672.24
674.09
757.81
841.60
798.69
885.71
988.77
1,081
1,102
274.99
5.55%
6.40%
—
243.48
FCF per share₩
181.64
185.95
196.10
210.47
222.05
217.74
225.37
211.85
226.82
257.18
292.48
2.98%
4.82%
—
421.24
Dividend per sh₩
267.91
281.93
296.13
314.50
322.28
331.24
355.18
388.18
373.10
356.94
145.63
2.06%
2.35%
—
5.77
Div yield (avg)%
27.94
28.36
30.78
32.16
34.33
33.21
34.34
34.95
37.57
36.91
22.37
34.95
33.77
31
8.02
Payout ratio%
9.51
6.73
7.14
6.51
5.19
4.79
2.56
5.38
2.61
0.67
2.88
2.61
5.28
67
11.37
Shares (diluted)M
9.715
9.808
9.073
8.526
8.855
9.151
9.907
9.300
10.19
9.931
11.36
2.32%
0.02%
44
5.49
Buyback yield%
11.79
11.75
12.33
11.93
13.27
14.29
16.03
15.55
15.78
13.74
14.70
15.55
13.51
31
1.128
D/E ratiox
1.137
1.302
1.286
1.326
1.470
1.720
1.949
2.012
2.031
2.169
0.222
2.012
1.595
71
2.119
Enterprise value₩B
0.667
0.648
0.626
0.657
0.589
0.613
0.661
0.696
0.718
0.647
7.341
1.91%
(1.18%)
60
8.906
LT debt₩B
9.143
9.558
9.653
9.574
9.846
9.609
9.927
11.11
10.62
11.30
8.184
2.79%
2.32%
35
Revenue
₩10.89B
5.85%
1.00×
Cost of revenue
₩6.776B
5.94%
1.01×
Operating expenses
₩2.159B
5.55%
0.97×