3.583
Revenue₩B
9.839
10.08
10.54
11.05
11.25
11.44
11.59
11.95
12.09
12.26
3.908
1.74%
2.76%
67
17.19
Revenue growth%
1.75
2.64
5.52
4.37
5.98
6.92
8.32
9.52
9.58
10.93
24.64
9.52
6.45
27
22.15
Gross margin%
0.40
0.40
0.40
2.98
4.82
2.78
1.98
3.90
3.40
5.76
7.55
3.40
2.88
46
29.37
Operating margin%
27.77
30.69
33.06
30.72
30.69
29.97
28.96
28.35
28.01
30.49
12.82
28.96
30.23
53
5.30
Net margin%
30.03
28.73
30.08
30.45
30.16
33.11
35.24
37.78
37.14
39.23
16.83
37.14
31.78
37
30.48
P/E ratio (avg)x
35.10
38.20
36.94
43.16
45.44
43.73
45.44
46.02
47.25
48.19
33.38
46.02
44.58
33
6.458
EV/EBITx
10.82
11.85
13.46
14.03
14.69
15.99
17.46
18.62
19.52
23.47
12.60
18.62
15.34
88
7.98
FCF yield (avg)%
13.24
11.17
10.59
11.92
9.84
12.76
13.48
15.50
18.04
19.56
28.36
15.50
13.00
73
16.04
FCF margin%
22.90
23.98
26.57
29.26
28.97
27.79
27.70
25.23
26.17
28.92
18.37
27.70
27.13
82
1.561
FCF / Net incomex
0.277
0.308
0.318
0.310
0.316
0.282
0.276
0.286
0.278
0.268
1.505
0.278
0.284
74
7.33
ROIC%
5.96
8.78
10.33
8.66
11.36
10.29
12.39
14.44
17.11
15.86
11.18
14.44
10.84
66
7.68
Return on equity%
15.63
17.01
15.41
17.78
20.59
22.93
23.66
21.78
20.07
20.56
21.89
21.78
20.31
15
11.39
Return on assets%
8.33
5.81
8.15
8.05
11.00
8.46
8.70
8.72
11.46
9.50
13.38
8.72
8.58
61
96.15
EPS₩
126.12
119.88
130.48
126.43
119.54
127.45
130.93
144.34
136.35
155.89
99.97
5.45%
2.95%
—
9.08
EPS growth%
33.68
35.95
34.59
37.26
37.75
37.55
36.39
34.15
34.62
34.33
15.53
34.62
35.29
45
232.87
Bookvalue per sh₩
164.00
147.84
135.30
118.56
127.92
127.60
135.41
129.99
135.00
121.05
126.49
(1.10%)
(3.94%)
—
76.61
FCF per share₩
270.47
279.36
284.43
327.38
377.24
422.23
427.98
426.07
508.49
493.26
41.58
5.51%
6.84%
—
114.24
Dividend per sh₩
171.87
185.03
176.26
200.34
229.71
254.62
288.57
321.49
360.83
407.31
145.36
12.14%
8.27%
—
22.43
Div yield (avg)%
19.55
19.47
16.48
14.73
13.94
11.68
12.98
15.84
17.80
16.67
23.42
15.84
16.16
57
18.93
Payout ratio%
0.54
3.28
4.74
2.79
2.46
0.40
0.40
0.79
0.40
0.40
19.75
0.40
0.66
65
54.46
Shares (diluted)M
57.71
59.14
57.22
57.27
56.75
48.77
43.88
37.88
36.27
34.66
53.50
(9.39%)
(5.31%)
95
28.27
Buyback yield%
19.65
20.04
18.47
16.61
16.71
18.89
18.71
19.54
19.93
17.69
5.96
18.89
18.80
89
0.489
D/E ratiox
1.717
1.716
1.842
2.131
2.285
2.320
2.666
2.640
2.866
2.883
0.105
2.666
2.303
80
8.633
Enterprise value₩B
3.307
3.146
2.923
2.615
2.458
2.279
2.125
2.149
2.105
2.183
8.000
(2.34%)
(3.29%)
69
5.242
LT debt₩B
11.63
11.80
11.44
12.49
13.57
12.85
13.00
14.15
16.60
15.66
11.31
2.91%
2.90%
27
Revenue
₩12.26B
2.76%
1.00×
Cost of revenue
₩8.583B
2.76%
1.00×
Operating expenses
₩1.986B
3.30%
1.05×