3.357
Revenue₩B
7.349
7.437
7.710
7.731
7.876
8.117
8.432
8.677
8.833
8.796
3.748
2.23%
1.91%
83
4.36
Revenue growth%
19.97
17.96
19.57
18.61
19.50
16.81
17.74
18.17
20.87
19.80
28.62
18.17
19.05
39
24.93
Gross margin%
16.11
16.67
14.80
12.87
14.96
13.80
14.98
17.20
18.32
17.43
25.43
17.20
15.54
86
21.39
Operating margin%
19.76
20.25
21.95
21.50
20.26
21.54
21.22
23.95
23.15
24.80
16.62
23.15
21.52
71
9.06
Net margin%
18.20
17.81
16.18
16.36
19.15
20.61
22.50
21.59
21.43
20.76
25.27
21.43
19.88
7
33.73
P/E ratio (avg)x
39.17
39.46
41.57
39.04
42.13
43.56
45.28
49.18
44.69
44.49
35.71
44.69
42.85
85
24.95
EV/EBITx
32.35
34.88
33.56
37.47
34.29
38.82
43.83
46.60
49.77
53.93
29.32
46.60
38.14
61
12.88
FCF yield (avg)%
3.28
3.17
3.54
6.11
5.63
7.10
5.08
4.80
2.23
3.47
18.35
4.80
4.17
42
3.26
FCF margin%
15.68
16.65
15.85
18.77
17.34
14.68
12.93
14.41
13.19
11.02
7.62
13.19
15.18
78
1.295
FCF / Net incomex
1.770
1.768
1.813
1.878
1.836
1.800
1.951
2.162
2.181
2.357
1.530
2.162
1.857
77
14.27
ROIC%
11.51
10.51
7.74
7.91
9.46
11.70
12.78
10.94
8.14
8.22
27.64
10.94
9.98
14
14.85
Return on equity%
5.08
2.60
0.40
0.40
0.40
1.74
3.62
4.68
3.41
3.68
22.15
3.62
3.00
72
25.28
Return on assets%
15.53
14.28
11.36
12.74
11.82
9.05
9.98
8.76
10.06
8.97
12.53
9.05
10.71
19
244.34
EPS₩
79.76
76.24
80.12
88.10
94.12
93.50
98.21
94.59
97.92
109.59
254.74
3.09%
2.40%
—
22.15
EPS growth%
35.28
32.28
29.93
27.72
30.09
27.13
25.96
24.12
22.67
20.17
13.45
24.12
27.43
94
227.71
Bookvalue per sh₩
178.76
185.62
212.54
196.43
209.11
199.67
206.73
227.33
235.52
235.67
169.51
2.42%
2.29%
—
175.34
FCF per share₩
240.79
249.12
262.40
263.99
276.03
283.20
253.53
247.13
220.48
222.30
55.35
(4.24%)
0.12%
—
210.97
Dividend per sh₩
199.67
208.26
233.24
231.54
225.94
218.78
231.26
239.49
272.59
310.97
147.38
6.60%
5.86%
—
26.12
Div yield (avg)%
4.97
6.75
6.91
9.22
10.76
11.31
8.98
10.11
8.65
7.01
13.00
8.98
8.81
45
12.78
Payout ratio%
9.90
9.81
7.76
7.75
8.47
7.86
5.83
3.00
0.81
3.25
9.11
3.25
7.75
10
22.52
Shares (diluted)M
23.64
22.47
21.59
23.89
24.16
23.58
22.81
21.42
19.89
20.68
21.84
(3.07%)
(1.74%)
35
9.73
Buyback yield%
8.24
8.21
6.74
8.52
8.91
7.71
7.28
4.31
6.88
7.27
9.02
7.27
7.50
53
0.841
D/E ratiox
1.113
1.191
1.240
1.428
1.646
1.744
1.903
1.831
1.958
2.157
0.603
1.903
1.695
67
0.908
Enterprise value₩B
1.402
1.332
1.422
1.299
1.241
1.168
1.047
1.140
1.127
1.147
5.836
(1.55%)
(1.89%)
68
2.644
LT debt₩B
6.788
7.413
6.930
7.741
7.459
7.377
6.888
7.997
8.453
9.424
0.953
4.79%
4.84%
21
Revenue
₩8.796B
1.91%
1.00×
Cost of revenue
₩5.947B
2.15%
1.02×
Operating expenses
₩2.079B
1.66%
0.98×
Goodwill & intangibles
17.66%