2.768
Revenue₩B
3.366
3.415
3.392
3.363
3.394
3.382
3.393
3.424
3.482
3.488
2.836
0.55%
0.49%
88
5.45
Revenue growth%
12.40
12.83
11.02
12.37
13.15
10.23
10.14
11.74
11.27
11.47
19.00
11.27
11.61
45
2.12
Gross margin%
30.44
32.61
35.18
34.81
37.01
36.84
34.25
32.41
34.14
33.56
3.16
34.14
34.20
51
19.07
Operating margin%
9.61
9.97
10.34
8.87
6.31
4.82
2.15
0.40
0.40
0.90
10.28
0.90
5.57
32
25.50
Net margin%
26.17
27.47
28.29
26.05
28.45
30.32
30.80
28.69
30.81
28.73
7.26
30.32
28.57
42
19.55
P/E ratio (avg)x
22.22
24.83
24.13
24.87
26.53
25.35
28.60
27.69
26.49
30.02
11.88
27.69
25.92
42
22.99
EV/EBITx
61.01
71.87
71.21
85.83
97.69
106.4
127.0
131.7
128.6
153.8
27.85
128.6
102.0
6
12.91
FCF yield (avg)%
7.41
5.36
7.27
6.79
4.29
6.24
3.66
6.61
9.02
9.06
17.43
6.61
6.70
66
10.91
FCF margin%
6.54
7.42
8.83
11.38
10.51
13.46
12.98
14.24
11.86
9.77
5.27
12.98
10.94
87
1.238
FCF / Net incomex
1.659
1.604
1.677
1.792
1.897
1.879
1.913
1.986
2.137
1.947
1.076
1.947
1.888
77
14.68
ROIC%
22.14
19.23
20.74
19.28
16.89
18.72
17.32
18.92
17.54
19.66
17.68
18.72
19.07
53
5.38
Return on equity%
30.87
31.97
31.29
28.48
27.05
28.28
26.70
24.43
22.38
22.24
2.16
24.43
27.66
47
20.43
Return on assets%
2.64
1.41
3.16
5.62
3.35
4.30
2.54
2.59
0.88
1.68
22.08
2.54
2.62
25
20.71
EPS₩
39.59
37.68
39.74
42.11
44.92
49.74
47.82
45.26
51.02
49.85
21.62
2.10%
3.04%
—
22.70
EPS growth%
11.06
10.07
12.18
13.82
14.88
15.33
17.87
15.03
14.31
17.02
5.68
15.33
14.59
38
34.64
Bookvalue per sh₩
51.86
56.95
57.05
59.40
58.05
67.36
74.14
71.57
80.41
91.27
53.58
9.47%
7.51%
—
22.10
FCF per share₩
36.10
38.94
39.70
40.84
42.19
41.18
36.01
37.10
33.43
35.92
26.44
(3.17%)
(0.44%)
—
20.35
Dividend per sh₩
24.77
25.47
27.93
28.58
27.18
25.44
27.31
25.40
26.64
25.96
17.94
(0.92%)
0.76%
—
25.18
Div yield (avg)%
7.02
8.93
8.08
10.82
9.96
11.15
12.06
13.23
14.00
15.71
29.50
13.23
10.99
42
6.04
Payout ratio%
30.95
32.30
30.47
27.48
26.35
23.48
25.99
23.29
26.22
25.79
17.38
25.79
26.28
6
23.69
Shares (diluted)M
28.98
30.30
27.77
25.92
24.44
27.92
26.65
26.89
29.99
30.93
23.52
4.82%
0.46%
76
20.31
Buyback yield%
7.05
6.08
3.09
1.31
2.21
0.82
0.40
2.94
2.77
0.74
7.30
0.82
2.49
83
1.065
D/E ratiox
1.108
1.105
1.017
1.022
0.956
0.883
0.843
0.965
0.898
0.938
1.319
0.898
0.960
34
1.044
Enterprise value₩B
1.465
1.689
1.602
1.617
1.766
1.780
1.990
2.083
2.401
2.614
2.468
8.16%
5.99%
7
0.956
LT debt₩B
2.511
2.845
3.126
3.713
4.096
4.053
4.141
4.932
4.905
5.929
0.301
7.68%
10.25%
33
Revenue
₩3.488B
0.49%
1.00×
Cost of revenue
₩2.074B
0.71%
1.02×
Operating expenses
₩580.7M
(0.25%)
0.93×
Goodwill & intangibles
16.18%