7.664
Revenue₩B
4.479
4.658
4.842
5.006
5.241
5.508
5.804
6.086
6.152
6.391
7.993
4.05%
4.19%
71
14.88
Revenue growth%
18.03
19.08
17.34
15.37
15.06
14.64
15.65
13.75
11.24
12.58
14.96
13.75
15.22
86
18.97
Gross margin%
25.73
23.65
21.97
19.68
21.25
24.13
24.84
27.54
25.68
22.70
26.76
24.84
23.89
58
3.93
Operating margin%
29.54
27.01
26.64
26.23
24.00
26.32
23.51
22.49
23.52
23.20
19.87
23.51
25.12
26
6.60
Net margin%
18.06
16.14
13.65
10.76
10.83
12.66
12.63
9.77
11.37
13.38
18.56
12.63
12.65
90
28.58
P/E ratio (avg)x
17.85
18.63
18.94
18.51
19.22
18.85
19.98
21.72
21.62
20.68
11.17
20.68
19.08
65
6.640
EV/EBITx
43.17
49.41
56.50
55.09
58.29
55.74
53.71
57.78
58.43
67.23
33.04
57.78
56.12
25
4.17
FCF yield (avg)%
18.30
21.22
21.46
18.47
20.83
22.15
23.79
21.97
22.44
19.56
15.95
22.15
21.34
54
12.04
FCF margin%
2.10
4.95
4.46
5.33
4.82
2.61
4.20
4.19
5.37
4.63
2.79
4.20
4.54
71
1.046
FCF / Net incomex
0.982
1.052
1.099
1.069
1.052
0.939
0.852
0.794
0.732
0.643
0.886
0.794
0.961
47
19.25
ROIC%
22.63
24.96
24.29
25.14
26.84
29.03
26.49
25.80
25.57
24.34
17.63
25.80
25.35
32
27.59
Return on equity%
4.11
4.14
6.13
4.96
7.46
7.16
6.81
5.34
8.33
10.50
6.30
7.16
6.47
61
17.91
Return on assets%
33.62
34.33
34.76
36.45
34.67
34.91
35.07
37.54
37.50
36.80
7.28
36.80
34.99
44
239.94
EPS₩
584.20
597.87
568.83
579.85
512.38
447.03
421.77
386.42
401.22
390.95
257.95
(5.27%)
(5.15%)
—
25.05
EPS growth%
26.28
25.36
25.91
27.95
25.65
26.53
27.08
26.52
24.90
27.89
7.71
26.53
26.40
47
881.76
Bookvalue per sh₩
359.41
345.44
333.09
335.19
363.19
353.44
334.36
314.52
343.49
335.25
779.09
(1.59%)
(0.41%)
—
717.78
FCF per share₩
970.68
904.98
970.52
936.88
978.92
979.66
1,104
1,220
1,174
1,054
231.18
1.49%
0.25%
—
847.37
Dividend per sh₩
1,359
1,313
1,564
1,663
1,767
1,805
1,890
2,017
2,116
2,173
471.26
4.22%
4.75%
—
28.07
Div yield (avg)%
27.77
26.30
24.25
22.43
19.46
18.15
19.89
17.74
17.89
16.41
28.62
17.89
19.68
91
7.10
Payout ratio%
26.28
27.34
28.58
29.75
28.56
26.22
25.32
26.93
27.27
28.54
27.09
26.93
27.30
69
4.918
Shares (diluted)M
6.160
6.889
6.644
7.443
7.079
6.643
6.491
6.941
7.556
7.716
5.014
1.74%
2.37%
5
19.44
Buyback yield%
1.25
0.40
0.40
0.40
1.77
1.88
0.40
0.40
0.50
1.41
8.32
0.50
0.45
9
0.809
D/E ratiox
1.742
1.939
1.902
1.900
2.176
2.437
2.589
2.707
2.863
2.961
1.533
2.707
2.307
63
4.431
Enterprise value₩B
5.855
5.624
6.207
7.168
7.414
7.599
7.113
7.697
7.290
6.935
7.156
(1.33%)
1.55%
26
6.949
LT debt₩B
5.377
5.286
5.812
6.228
6.553
6.332
6.667
6.254
6.207
5.804
0.909
(2.40%)
1.69%
72
Revenue
₩6.391B
4.19%
1.00×
Cost of revenue
₩4.474B
4.19%
1.00×
Operating expenses
₩1.346B
4.18%
1.00×
Goodwill & intangibles
16.17%