2.111
Revenue₩B
3.570
3.802
4.045
4.352
4.646
5.056
5.595
6.001
6.377
6.977
2.347
8.47%
7.88%
49
24.53
Revenue growth%
13.20
11.66
10.17
11.95
14.87
15.70
14.91
17.87
16.82
16.74
20.58
16.74
14.89
55
28.21
Gross margin%
3.92
1.84
2.16
4.67
6.37
6.44
3.60
4.46
2.36
1.76
29.10
3.60
3.76
94
8.73
Operating margin%
12.23
12.19
15.18
17.34
19.88
19.62
21.11
18.77
19.94
21.91
9.83
19.94
19.19
32
2.64
Net margin%
8.45
6.36
5.88
4.93
2.01
1.61
1.61
1.10
0.86
0.40
10.66
1.10
1.81
29
17.17
P/E ratio (avg)x
66.98
74.36
74.78
87.69
92.53
106.5
115.9
119.3
132.7
141.4
18.03
119.3
99.53
40
28.08
EV/EBITx
35.29
33.46
30.68
29.31
25.60
22.47
21.42
20.61
21.00
22.58
10.67
21.42
24.09
19
18.93
FCF yield (avg)%
27.05
29.45
29.62
30.21
31.40
34.25
34.13
32.76
31.10
33.36
9.47
33.36
31.25
7
6.44
FCF margin%
14.11
11.26
13.68
12.73
12.89
11.09
10.82
11.94
14.11
11.41
28.29
11.41
12.33
60
0.214
FCF / Net incomex
1.601
1.739
2.021
2.112
2.367
2.389
2.513
2.453
2.696
2.787
0.233
2.513
2.378
39
27.06
ROIC%
21.13
18.18
17.34
16.42
18.62
19.07
16.78
16.20
17.37
18.80
6.57
17.37
17.78
80
23.48
Return on equity%
18.44
15.57
16.41
14.72
12.53
14.99
15.43
17.36
17.75
18.76
17.54
17.36
15.99
59
8.57
Return on assets%
27.03
29.10
26.12
26.68
24.20
23.61
25.50
25.27
27.79
26.27
11.30
25.50
26.20
35
83.72
EPS₩
90.81
96.11
103.95
107.63
116.24
124.40
135.06
129.84
145.80
150.84
89.61
5.35%
5.44%
—
15.69
EPS growth%
2.99
5.01
4.76
7.55
8.32
6.81
9.06
11.31
12.02
13.52
28.60
11.31
7.94
63
31.43
Bookvalue per sh₩
77.43
91.23
101.77
110.51
122.53
144.15
141.22
138.19
142.41
144.87
72.10
3.41%
6.17%
—
51.30
FCF per share₩
52.71
53.23
50.63
47.54
41.76
39.26
38.49
39.28
38.29
40.94
35.31
(0.39%)
(3.04%)
—
29.89
Dividend per sh₩
53.59
59.43
54.61
49.93
53.07
57.73
61.24
54.85
57.30
61.88
15.21
3.12%
0.59%
—
16.95
Div yield (avg)%
3.85
1.54
0.40
0.40
0.54
0.40
0.40
0.40
0.40
1.17
29.84
0.40
0.40
68
7.58
Payout ratio%
9.70
10.09
8.06
10.27
7.55
7.15
6.97
7.39
9.15
11.44
26.08
7.39
8.60
10
29.58
Shares (diluted)M
39.63
45.77
46.38
49.95
57.99
63.67
70.97
76.28
74.23
84.80
28.49
7.90%
8.74%
64
7.72
Buyback yield%
14.60
17.18
19.12
21.67
22.82
24.33
23.77
23.89
24.92
26.32
27.91
24.33
23.29
75
0.925
D/E ratiox
0.855
0.836
0.878
0.897
0.921
0.952
1.112
1.203
1.225
1.424
0.642
1.203
0.936
62
3.690
Enterprise value₩B
3.982
4.511
4.414
4.344
4.564
4.649
5.398
5.599
5.557
6.328
2.550
6.75%
5.29%
93
4.034
LT debt₩B
5.354
5.627
6.209
6.055
5.622
5.801
5.914
5.597
5.392
5.069
5.053
(2.05%)
0.70%
94
Revenue
₩6.977B
7.88%
1.00×
Cost of revenue
₩4.776B
7.64%
0.98×
Operating expenses
₩1.210B
7.76%
0.99×