2.704
Revenue₩B
7.203
7.564
7.824
8.235
8.575
9.058
9.461
10.05
10.67
10.96
2.824
5.03%
4.88%
82
16.05
Revenue growth%
13.35
12.40
13.35
12.33
11.06
8.25
8.87
7.27
9.53
9.27
7.30
8.87
10.29
14
13.80
Gross margin%
23.73
26.42
24.38
21.72
20.04
21.67
21.50
19.73
20.34
18.50
5.05
20.34
21.59
77
19.83
Operating margin%
25.47
23.64
21.70
19.87
18.51
18.96
21.85
19.18
17.41
15.84
5.98
18.96
19.52
70
6.07
Net margin%
26.67
26.46
27.85
29.73
31.63
33.75
36.47
35.14
32.15
33.75
19.79
33.75
31.89
50
11.82
P/E ratio (avg)x
26.59
27.00
26.68
28.55
26.98
28.61
32.43
29.90
32.05
29.50
11.55
29.90
28.58
57
28.57
EV/EBITx
29.50
28.74
29.76
31.34
32.95
38.52
41.61
45.78
45.32
51.54
18.96
45.32
35.74
34
15.45
FCF yield (avg)%
4.22
4.71
3.99
1.33
0.40
0.40
2.77
4.95
6.87
6.03
7.27
4.95
4.11
23
18.36
FCF margin%
15.79
18.53
16.59
14.74
16.80
16.28
19.18
17.92
19.75
20.64
16.70
19.18
17.36
77
0.963
FCF / Net incomex
2.509
2.404
2.498
2.636
2.961
3.444
3.362
3.834
4.277
4.696
0.674
3.834
3.161
66
25.24
ROIC%
1.59
1.94
2.76
1.49
0.40
1.23
4.04
1.70
1.29
2.73
26.15
1.70
1.64
42
7.51
Return on equity%
26.59
24.33
24.92
25.96
26.58
27.33
26.67
23.88
25.39
25.11
10.80
25.39
25.68
32
13.37
Return on assets%
21.85
22.39
24.33
23.99
24.08
23.88
23.03
20.64
17.66
16.27
8.22
20.64
22.71
72
157.55
EPS₩
323.21
278.77
297.32
276.42
284.80
252.57
271.43
288.13
251.70
241.48
170.71
(3.25%)
(4.06%)
—
29.10
EPS growth%
34.44
33.15
31.82
32.94
34.01
36.69
36.52
38.16
37.16
37.84
16.06
37.16
35.48
62
500.02
Bookvalue per sh₩
817.37
800.57
798.45
831.12
810.74
812.52
879.25
911.33
1,081
1,065
422.31
5.60%
4.37%
—
262.64
FCF per share₩
179.76
184.87
197.40
189.96
213.16
245.19
253.88
253.80
291.58
315.49
428.92
8.16%
5.68%
—
532.27
Dividend per sh₩
569.99
550.78
550.86
634.09
639.28
741.11
718.31
805.49
923.29
943.95
486.14
8.11%
4.78%
—
5.42
Div yield (avg)%
16.15
19.09
17.77
15.16
13.63
12.39
10.79
9.18
11.34
12.87
25.36
11.34
13.25
77
22.95
Payout ratio%
20.24
19.68
21.64
22.62
21.64
18.67
21.20
21.47
23.96
21.79
12.08
21.47
21.55
14
10.20
Shares (diluted)M
8.112
7.260
7.817
7.605
7.814
7.335
7.302
7.469
7.817
8.761
10.02
2.31%
(0.06%)
85
5.77
Buyback yield%
17.51
20.42
22.44
20.91
18.90
19.81
19.24
18.62
17.68
17.82
26.72
18.62
19.07
17
0.753
D/E ratiox
1.985
2.190
2.654
3.131
3.475
3.721
4.267
4.206
4.974
5.016
0.762
4.267
3.598
83
7.909
Enterprise value₩B
3.710
3.708
3.616
3.446
3.867
3.584
3.722
3.491
3.240
3.387
7.124
(2.61%)
(0.81%)
65
6.350
LT debt₩B
7.772
7.583
8.374
9.314
11.06
12.89
14.26
14.76
16.82
17.83
3.970
10.03%
9.87%
63
Revenue
₩10.96B
4.88%
1.00×
Cost of revenue
₩6.581B
4.45%
0.96×
Operating expenses
₩2.672B
5.20%
1.03×