2.909
Revenue₩B
6.011
6.374
6.911
7.457
8.123
8.906
9.570
10.57
11.61
12.61
3.127
9.20%
8.64%
5
21.35
Revenue growth%
13.00
14.36
14.81
14.51
13.86
14.43
11.54
11.74
14.28
12.06
23.96
12.06
14.07
36
15.94
Gross margin%
18.73
15.97
15.95
18.00
16.61
17.32
15.15
16.85
18.10
18.13
4.07
17.32
17.08
32
7.51
Operating margin%
25.68
24.28
24.16
22.08
19.36
19.45
17.09
14.59
13.05
10.15
21.70
14.59
19.41
53
14.21
Net margin%
1.90
1.32
2.01
2.79
5.75
4.44
4.25
5.23
6.84
7.52
14.03
5.23
4.34
36
11.01
P/E ratio (avg)x
47.42
49.45
50.61
49.95
56.81
65.81
70.95
72.61
78.53
88.50
24.11
72.61
61.31
28
30.35
EV/EBITx
13.18
14.11
12.24
10.50
10.77
10.21
9.993
8.795
7.486
7.549
36.65
8.795
10.35
36
22.29
FCF yield (avg)%
16.84
15.35
17.26
15.52
14.09
12.68
14.60
14.17
12.37
10.08
2.66
12.68
14.38
56
18.09
FCF margin%
16.21
15.31
13.04
10.13
12.86
12.66
10.33
11.45
14.24
15.89
5.08
12.66
12.95
45
0.480
FCF / Net incomex
0.256
0.300
0.357
0.424
0.440
0.450
0.447
0.457
0.551
0.629
1.793
0.457
0.443
38
29.66
ROIC%
21.91
24.15
22.33
24.42
23.74
20.93
23.48
25.58
27.76
27.76
15.22
25.58
23.95
66
12.73
Return on equity%
9.89
9.48
7.56
8.46
8.26
8.76
9.08
6.46
6.34
7.16
7.24
7.16
8.36
42
25.24
Return on assets%
14.70
13.29
11.43
13.58
12.26
15.11
17.00
15.85
18.63
20.28
5.11
17.00
14.91
23
620.44
EPS₩
1,748
1,970
2,130
2,357
2,183
2,209
2,322
2,448
2,362
2,693
654.38
4.29%
5.21%
—
10.11
EPS growth%
25.16
24.95
23.07
21.63
18.94
19.53
20.49
23.27
23.46
22.67
2.41
22.67
22.87
45
516.91
Bookvalue per sh₩
1,529
1,538
1,730
2,023
2,212
2,401
2,591
2,649
3,135
3,316
1,499
8.44%
8.84%
—
691.50
FCF per share₩
404.43
418.65
452.51
497.60
446.58
442.98
483.57
504.22
497.65
445.23
340.43
(0.06%)
1.53%
—
397.64
Dividend per sh₩
1,745
1,987
2,199
2,172
2,371
2,244
2,185
2,301
2,589
2,560
1,466
1.55%
5.22%
—
10.35
Div yield (avg)%
25.93
23.31
24.85
26.90
23.99
23.21
23.30
20.63
22.54
24.13
27.46
23.21
23.65
13
25.11
Payout ratio%
17.35
15.56
14.04
12.10
11.66
11.52
11.86
9.05
12.04
13.49
19.56
11.86
12.07
31
3.808
Shares (diluted)M
5.835
5.697
5.992
7.125
8.434
8.762
9.541
10.97
11.26
12.52
3.729
8.22%
8.49%
67
29.39
Buyback yield%
23.85
22.53
20.56
22.78
20.76
21.84
21.03
18.82
21.68
20.04
24.72
21.03
21.35
69
1.421
D/E ratiox
2.152
2.409
2.645
2.940
3.407
3.849
3.783
3.757
3.823
4.328
0.790
3.823
3.582
48
7.978
Enterprise value₩B
2.937
2.751
2.605
3.010
3.056
3.084
3.242
3.193
3.401
3.612
10.31
3.40%
3.15%
44
9.272
LT debt₩B
9.545
10.52
10.57
9.489
8.470
8.498
8.702
8.683
9.358
10.34
5.612
4.08%
1.02%
9
Revenue
₩12.61B
8.64%
1.00×
Cost of revenue
₩6.714B
8.37%
0.98×
Operating expenses
₩2.464B
9.05%
1.04×