3.636
Revenue₩B
21.30
22.85
24.34
25.88
28.06
30.70
32.69
34.88
38.20
42.07
3.801
8.44%
8.10%
7
28.38
Revenue growth%
30.31
32.24
32.27
32.25
31.04
33.62
32.20
34.82
34.51
33.88
4.53
33.88
32.26
52
17.31
Gross margin%
29.37
32.01
29.50
27.10
24.45
26.03
25.71
24.24
23.01
25.85
22.48
25.71
25.94
38
15.16
Operating margin%
21.93
24.55
24.22
23.89
24.38
21.95
22.40
25.09
27.58
30.34
3.57
25.09
24.30
73
23.32
Net margin%
7.56
9.51
9.11
12.01
11.65
12.83
11.44
13.68
11.74
10.13
5.95
11.74
11.54
48
10.70
P/E ratio (avg)x
24.89
25.16
21.77
20.69
20.48
19.19
20.60
21.92
23.94
25.47
18.72
21.92
21.85
83
19.56
EV/EBITx
31.02
32.80
32.08
31.54
32.51
32.59
29.95
27.84
28.23
28.59
13.86
28.59
31.28
7
5.03
FCF yield (avg)%
32.26
32.80
34.90
32.42
33.74
33.44
35.42
37.87
34.93
32.70
27.22
34.93
33.59
68
27.29
FCF margin%
22.07
20.43
17.83
18.21
19.22
18.89
19.17
20.28
18.05
17.23
25.96
18.89
19.03
8
1.568
FCF / Net incomex
1.407
1.563
1.641
1.877
1.864
1.848
2.050
2.167
2.431
2.397
1.223
2.167
1.871
13
24.13
ROIC%
26.98
24.17
23.99
26.50
24.89
24.73
25.78
26.67
25.00
27.88
19.18
25.78
25.39
33
23.80
Return on equity%
22.61
23.51
25.76
24.30
22.56
25.25
24.60
22.76
20.17
20.25
2.89
22.76
23.14
77
16.38
Return on assets%
23.99
26.90
29.15
29.35
30.68
29.34
28.10
30.74
33.20
32.09
5.67
30.74
29.35
7
800.12
EPS₩
427.66
397.99
351.45
379.48
410.80
437.92
427.28
415.31
414.25
416.75
864.93
0.29%
(1.03%)
—
9.08
EPS growth%
30.06
32.04
30.05
30.04
32.17
30.91
29.91
31.73
32.72
32.03
20.51
31.73
31.32
9
885.22
Bookvalue per sh₩
906.97
831.02
858.12
961.91
876.98
787.55
795.88
738.27
830.18
854.34
122.81
(0.52%)
0.38%
—
510.04
FCF per share₩
1,034
1,105
1,045
1,229
1,437
1,490
1,738
1,922
2,240
2,494
622.68
11.66%
8.65%
—
429.98
Dividend per sh₩
186.43
209.17
205.69
211.50
218.18
244.26
244.71
242.47
256.11
244.71
860.88
2.32%
3.27%
—
16.00
Div yield (avg)%
3.65
1.17
2.90
4.08
2.72
1.53
2.29
4.63
5.66
3.42
27.43
3.42
3.16
70
29.24
Payout ratio%
13.52
13.96
11.78
13.50
11.75
11.51
13.80
15.28
13.94
11.31
4.34
13.80
13.51
86
20.13
Shares (diluted)M
25.02
23.25
25.32
28.91
30.36
27.70
27.38
29.09
28.45
31.23
20.42
0.56%
2.50%
8
14.63
Buyback yield%
6.31
5.63
4.04
1.63
3.73
4.42
7.35
8.19
9.59
12.37
5.74
8.19
5.97
29
1.685
D/E ratiox
1.177
1.234
1.283
1.315
1.231
1.161
1.169
1.232
1.159
1.333
1.489
1.169
1.231
9
15.49
Enterprise value₩B
12.33
13.77
15.77
15.96
16.68
18.88
18.22
16.99
15.98
15.50
9.097
(1.46%)
2.64%
89
33.31
LT debt₩B
37.18
33.43
36.91
39.96
37.10
41.28
45.07
40.80
40.09
38.93
19.41
0.97%
(0.30%)
83
Revenue
₩42.07B
8.10%
1.00×
Cost of revenue
₩18.85B
8.22%
1.01×
Operating expenses
₩10.31B
7.75%
0.97×
Goodwill & intangibles
15.55%