4.681
Revenue₩B
10.88
10.90
11.05
11.25
11.37
11.46
11.73
12.14
12.63
12.95
5.005
2.64%
2.17%
46
6.33
Revenue growth%
21.00
23.71
22.99
21.49
22.50
21.78
24.45
22.01
19.39
19.95
11.40
21.78
21.89
28
13.51
Gross margin%
18.88
16.00
15.35
15.15
12.40
9.84
8.65
7.40
9.75
7.26
15.18
8.65
11.12
57
23.63
Operating margin%
10.53
8.07
6.71
8.34
7.54
4.77
7.16
5.11
3.56
5.86
21.39
5.11
6.94
60
5.73
Net margin%
19.17
16.61
19.52
19.41
18.37
17.84
19.80
19.56
21.82
22.58
7.05
19.80
19.47
44
32.38
P/E ratio (avg)x
33.36
37.46
39.26
36.88
35.71
37.38
35.03
38.11
38.35
37.96
19.83
37.96
37.42
76
8.990
EV/EBITx
21.67
23.21
22.84
21.93
20.43
18.34
19.57
20.66
22.46
19.70
8.236
19.70
21.17
70
14.66
FCF yield (avg)%
2.11
4.85
4.25
2.43
0.40
1.29
2.34
3.70
3.70
3.15
7.15
3.15
2.79
74
21.66
FCF margin%
15.10
14.94
15.54
15.10
16.05
17.92
20.85
22.75
23.19
22.20
14.94
22.20
16.98
16
0.572
FCF / Net incomex
0.532
0.560
0.624
0.603
0.665
0.656
0.672
0.640
0.657
0.720
0.151
0.657
0.648
58
17.67
ROIC%
23.45
21.76
21.43
23.21
21.90
22.63
19.86
18.13
16.49
14.28
18.53
18.13
21.60
85
4.30
Return on equity%
4.36
5.95
7.12
8.84
7.36
8.54
9.22
7.08
9.98
11.59
9.12
9.22
7.95
14
16.53
Return on assets%
19.57
17.06
19.65
17.91
18.99
19.88
17.31
16.64
14.65
16.99
3.69
16.99
17.61
14
767.78
EPS₩
452.45
470.59
426.65
475.22
505.85
491.02
534.03
523.56
585.37
653.52
790.54
5.26%
4.35%
—
21.86
EPS growth%
18.24
17.26
15.56
15.62
15.00
15.45
13.83
11.60
12.58
13.05
11.08
13.05
15.23
63
341.88
Bookvalue per sh₩
746.75
785.30
763.04
863.72
954.44
918.79
1,033
1,064
1,038
1,112
837.96
3.11%
5.09%
—
635.32
FCF per share₩
344.11
330.91
310.40
310.21
306.65
282.63
286.21
306.99
334.17
336.52
731.90
1.88%
(0.66%)
—
230.62
Dividend per sh₩
352.68
352.63
309.26
315.13
280.76
289.98
272.70
286.68
276.39
260.57
510.83
(1.48%)
(2.78%)
—
26.23
Div yield (avg)%
18.94
16.30
17.79
17.49
19.71
16.95
18.69
20.26
23.21
24.31
6.75
20.26
18.82
51
11.04
Payout ratio%
26.35
25.72
27.77
26.24
27.98
26.37
26.46
27.16
29.31
26.78
8.33
26.78
26.62
77
14.98
Shares (diluted)M
25.50
25.49
25.64
24.70
26.64
26.15
25.73
24.00
23.41
22.82
15.32
(3.05%)
0.09%
22
9.13
Buyback yield%
20.13
19.12
21.82
23.34
25.86
24.02
22.48
21.47
21.78
21.85
23.46
21.85
21.84
34
0.957
D/E ratiox
0.404
0.443
0.416
0.401
0.401
0.437
0.412
0.451
0.435
0.453
0.360
0.437
0.426
12
7.086
Enterprise value₩B
3.059
3.460
3.555
3.624
4.123
4.305
5.096
4.920
5.571
5.947
1.068
7.60%
7.76%
11
8.350
LT debt₩B
7.297
7.661
6.878
6.393
6.406
6.196
5.497
5.718
6.266
6.271
6.390
(0.43%)
(1.84%)
48
Revenue
₩12.95B
2.17%
1.00×
Cost of revenue
₩9.065B
2.17%
1.00×
Operating expenses
₩2.774B
1.72%
0.96×
Goodwill & intangibles
14.29%