1.114
Revenue₩B
1.637
1.752
1.841
2.000
2.132
2.220
2.412
2.514
2.740
2.866
1.160
6.09%
6.61%
67
8.34
Revenue growth%
30.77
32.28
30.26
29.06
27.01
26.58
25.93
26.31
28.61
31.07
18.26
26.58
28.83
30
12.72
Gross margin%
7.46
7.97
6.55
8.79
5.98
7.18
7.08
8.88
9.34
8.61
22.22
8.61
7.72
72
9.97
Operating margin%
15.03
17.77
15.52
16.07
18.92
20.34
22.21
23.46
21.94
19.42
12.48
21.94
19.17
19
29.78
Net margin%
3.22
1.90
4.48
5.96
3.63
2.49
4.06
3.23
2.18
1.77
18.29
2.49
3.22
19
32.09
P/E ratio (avg)x
27.71
28.58
30.29
34.11
38.41
35.37
40.65
38.24
42.95
45.00
6.259
40.65
36.81
15
22.86
EV/EBITx
37.85
38.27
42.26
39.65
39.75
39.49
36.81
38.80
42.05
39.23
25.52
39.23
39.36
80
27.55
FCF yield (avg)%
11.75
8.83
10.44
13.43
15.93
16.53
17.86
16.84
19.43
17.09
10.42
17.09
16.23
51
27.19
FCF margin%
3.46
4.22
2.63
1.28
3.63
2.37
2.44
0.40
1.84
0.40
16.12
1.84
2.40
73
1.231
FCF / Net incomex
1.984
2.224
2.129
1.964
2.028
1.966
2.120
1.951
1.747
1.675
1.179
1.951
1.975
85
6.83
ROIC%
21.27
20.91
20.19
18.65
20.73
18.97
20.05
20.96
21.45
23.08
13.72
20.96
20.82
58
12.24
Return on equity%
18.75
18.74
18.41
16.58
15.99
15.46
15.65
17.58
19.83
17.83
17.65
17.58
17.70
88
3.09
Return on assets%
19.42
18.79
17.17
16.20
16.63
14.03
14.74
13.30
13.58
16.11
6.03
14.03
16.15
85
442.97
EPS₩
358.28
366.28
324.76
308.21
322.14
290.82
293.63
309.77
282.11
250.77
482.11
(4.89%)
(3.86%)
—
21.80
EPS growth%
11.79
9.39
8.43
7.11
7.38
8.50
6.87
9.02
6.76
6.20
23.56
6.87
7.90
93
595.23
Bookvalue per sh₩
285.35
276.73
268.18
264.57
313.74
369.40
389.41
403.98
401.51
397.86
558.99
4.87%
5.05%
—
268.78
FCF per share₩
516.34
545.87
512.00
537.03
535.07
490.60
461.90
479.27
466.35
440.39
582.58
(3.82%)
(1.56%)
—
348.29
Dividend per sh₩
378.24
379.56
351.47
368.43
354.60
366.87
350.29
395.91
402.25
444.60
601.39
4.63%
2.01%
—
8.35
Div yield (avg)%
22.23
19.39
17.35
16.84
16.77
14.35
16.28
15.59
16.54
13.69
26.64
15.59
16.65
69
8.49
Payout ratio%
20.21
18.89
19.65
22.32
19.41
18.64
16.07
16.43
18.95
18.34
3.33
18.34
18.92
69
5.100
Shares (diluted)M
7.328
7.987
8.065
9.698
11.44
12.53
14.91
18.00
19.11
19.77
5.043
11.57%
10.78%
53
12.92
Buyback yield%
0.41
2.33
0.49
0.40
3.12
5.36
5.98
3.93
3.61
4.85
22.66
4.85
3.37
15
0.950
D/E ratiox
0.635
0.687
0.740
0.766
0.797
0.829
0.815
0.858
0.848
0.829
0.136
0.829
0.806
58
1.954
Enterprise value₩B
0.643
0.665
0.727
0.741
0.771
0.782
0.790
0.874
0.919
1.003
0.922
5.41%
6.00%
14
0.749
LT debt₩B
2.177
2.584
2.747
3.047
3.075
3.327
3.593
3.807
3.857
4.320
2.536
7.04%
8.16%
37
Revenue
₩2.866B
6.61%
1.00×
Cost of revenue
₩1.884B
6.58%
1.00×
Operating expenses
₩493.4M
6.68%
1.01×