1.134
Revenue₩B
3.300
3.595
3.909
4.127
4.544
4.980
5.441
5.929
6.544
6.915
1.228
8.76%
8.64%
80
29.62
Revenue growth%
12.72
10.30
9.40
7.55
8.86
11.09
11.82
9.10
9.82
7.61
26.54
9.82
9.61
62
7.11
Gross margin%
27.09
26.49
28.82
28.66
28.11
30.62
32.43
29.62
31.20
34.09
2.39
31.20
29.22
63
14.89
Operating margin%
14.71
13.99
13.45
12.97
13.88
12.12
11.07
13.90
13.70
14.41
4.57
13.70
13.79
72
19.87
Net margin%
2.17
1.82
1.89
2.50
3.34
4.91
4.92
7.69
5.60
6.89
12.61
5.60
4.12
6
31.33
P/E ratio (avg)x
24.98
25.99
26.59
30.77
30.28
29.27
31.56
29.82
28.73
31.64
21.85
29.82
29.54
23
22.77
EV/EBITx
45.71
48.00
47.55
48.09
51.31
48.68
47.40
50.47
53.51
53.80
30.52
50.47
48.38
68
24.14
FCF yield (avg)%
7.28
9.58
8.30
10.61
8.81
11.28
10.79
10.77
12.79
13.88
14.97
11.28
10.69
82
29.07
FCF margin%
18.63
16.39
14.40
12.00
9.01
10.88
9.16
10.14
10.75
10.59
22.82
10.59
10.82
57
1.130
FCF / Net incomex
0.544
0.499
0.556
0.583
0.605
0.608
0.558
0.554
0.604
0.680
1.213
0.604
0.571
40
20.02
ROIC%
25.12
25.23
25.94
28.58
30.07
30.15
30.14
28.01
30.44
30.26
4.26
30.15
29.32
74
11.75
Return on equity%
18.08
18.74
16.32
13.82
14.77
15.82
18.70
18.53
16.86
19.68
7.08
18.53
17.47
32
19.78
Return on assets%
11.04
10.68
9.59
11.36
9.74
8.53
11.29
12.70
14.51
15.41
21.81
12.70
11.16
57
111.19
EPS₩
215.35
226.83
275.83
314.64
324.54
337.44
364.36
392.83
428.32
423.51
113.77
5.47%
7.38%
—
11.46
EPS growth%
33.34
31.87
34.25
33.94
33.74
31.48
31.75
32.42
29.48
30.96
3.20
31.48
32.15
78
211.22
Bookvalue per sh₩
245.93
248.14
214.25
202.95
219.64
228.38
237.86
231.09
232.08
198.59
105.05
(1.99%)
(2.78%)
—
235.57
FCF per share₩
139.78
141.06
156.29
175.53
184.09
175.43
176.46
174.70
191.92
181.41
76.10
(0.29%)
4.21%
—
215.58
Dividend per sh₩
74.30
79.84
71.03
70.87
70.98
59.95
62.82
66.35
67.54
73.03
116.25
0.57%
(0.33%)
—
3.26
Div yield (avg)%
21.09
22.96
24.66
26.59
28.02
29.88
28.90
26.90
25.96
27.01
3.60
27.01
26.75
16
29.60
Payout ratio%
16.12
15.44
16.55
14.99
12.30
10.55
11.17
9.98
11.08
12.49
26.54
11.08
12.39
40
10.22
Shares (diluted)M
9.076
8.139
7.551
8.095
8.748
9.068
9.683
8.776
9.624
10.55
10.33
3.81%
1.05%
32
24.31
Buyback yield%
7.56
9.83
6.89
8.67
6.10
7.95
5.50
8.08
7.68
8.34
11.46
7.95
7.82
80
1.269
D/E ratiox
1.208
1.343
1.520
1.596
1.603
1.887
2.238
2.262
2.448
2.796
0.677
2.262
1.745
55
3.654
Enterprise value₩B
3.883
4.261
4.769
5.167
5.889
6.495
7.442
7.693
7.706
7.668
5.267
5.42%
6.71%
37
4.499
LT debt₩B
2.720
2.759
2.982
2.811
2.799
3.254
3.778
3.509
3.619
3.960
1.493
7.18%
5.11%
17
Revenue
₩6.915B
8.64%
1.00×
Cost of revenue
₩4.716B
8.47%
0.98×
Operating expenses
₩1.507B
8.92%
1.03×