3.682
Revenue₩B
18.38
19.37
19.91
20.79
21.60
22.99
23.58
24.28
25.51
26.88
4.070
4.47%
4.54%
65
24.69
Revenue growth%
23.61
21.22
21.05
18.12
19.46
16.88
17.81
18.73
21.12
20.72
3.04
18.73
20.09
19
5.10
Gross margin%
25.58
25.52
25.81
27.06
26.73
28.32
26.54
26.04
27.04
24.11
7.76
26.54
26.29
31
7.86
Operating margin%
11.28
9.74
11.58
13.54
12.21
15.19
14.48
11.79
13.85
14.15
29.85
14.15
12.88
37
14.67
Net margin%
32.56
29.78
29.20
30.07
32.70
33.86
32.18
34.54
34.49
37.41
12.94
34.49
32.63
43
12.50
P/E ratio (avg)x
16.80
15.15
16.14
15.43
14.36
15.62
16.99
18.86
20.33
18.23
24.96
18.23
16.47
19
16.26
EV/EBITx
24.99
24.97
26.30
25.38
26.16
23.90
24.11
24.70
26.98
25.48
10.58
24.70
25.19
9
20.14
FCF yield (avg)%
28.93
28.78
28.44
28.12
26.98
28.01
30.12
28.14
27.97
28.07
5.31
28.07
28.13
32
20.08
FCF margin%
8.54
9.93
8.91
7.93
8.62
8.24
5.75
8.20
7.04
8.25
29.00
8.20
8.24
12
0.135
FCF / Net incomex
1.134
1.154
1.184
1.178
1.250
1.307
1.160
1.234
1.087
1.031
1.595
1.160
1.169
24
11.36
ROIC%
28.69
29.04
29.32
28.46
26.96
28.72
25.95
28.41
31.06
29.80
19.53
28.72
28.70
75
21.16
Return on equity%
24.10
22.14
21.64
21.45
23.42
22.83
25.46
24.92
26.72
25.62
19.18
25.46
23.76
42
16.87
Return on assets%
16.10
14.35
12.94
14.48
17.05
14.90
13.99
14.39
15.22
13.50
14.15
14.39
14.43
42
73.04
EPS₩
218.53
246.11
287.59
322.11
348.05
407.91
431.94
442.58
504.98
539.05
77.38
9.14%
9.87%
—
14.90
EPS growth%
3.90
4.72
4.26
5.10
4.25
1.36
4.14
4.42
6.66
5.96
24.43
4.42
4.34
20
194.18
Bookvalue per sh₩
116.71
103.98
91.78
97.15
97.95
105.50
107.63
101.76
96.89
89.97
173.45
(1.69%)
(1.61%)
—
103.54
FCF per share₩
133.84
125.86
126.94
124.36
140.29
128.57
120.50
121.77
114.00
102.92
71.66
(6.01%)
(3.15%)
—
143.20
Dividend per sh₩
59.41
58.50
52.76
50.09
51.15
46.15
49.18
50.52
52.91
56.21
109.37
1.91%
(0.26%)
—
8.27
Div yield (avg)%
31.40
33.09
30.88
32.80
33.85
31.12
29.55
26.62
26.93
24.97
14.44
26.93
31.00
53
16.39
Payout ratio%
0.40
0.40
0.60
0.40
0.40
2.64
4.34
6.53
7.56
5.79
25.42
5.79
1.62
77
41.75
Shares (diluted)M
65.66
73.61
85.43
93.14
98.93
99.01
97.90
99.28
102.6
107.2
41.92
1.62%
6.16%
82
3.22
Buyback yield%
17.21
18.36
18.64
16.59
16.33
14.05
12.03
10.33
8.73
6.93
10.35
10.33
15.19
50
0.978
D/E ratiox
1.017
1.101
1.146
1.288
1.326
1.292
1.287
1.399
1.610
1.661
1.136
1.399
1.290
26
14.69
Enterprise value₩B
15.96
17.66
19.47
21.16
20.34
22.69
24.49
23.94
24.60
22.93
3.444
2.43%
3.01%
19
15.73
LT debt₩B
6.694
5.911
5.458
5.746
5.879
5.639
5.577
5.581
5.982
6.237
7.805
1.19%
(1.04%)
76
Revenue
₩26.88B
4.54%
1.00×
Cost of revenue
₩18.82B
4.54%
1.00×
Operating expenses
₩3.985B
4.11%
0.96×
Goodwill & intangibles
14.78%