4.611
Revenue₩B
2.699
2.796
2.889
3.063
3.192
3.356
3.611
3.858
4.030
4.237
5.031
5.83%
5.29%
15
4.93
Revenue growth%
12.81
11.61
9.57
9.10
11.56
11.92
14.86
14.47
15.12
17.87
19.75
14.86
12.37
59
6.15
Gross margin%
28.38
27.91
29.06
28.33
25.68
25.79
28.60
30.47
29.46
28.86
3.89
28.86
28.49
53
17.12
Operating margin%
26.46
23.71
23.03
25.17
24.19
25.52
28.45
28.03
28.11
30.72
28.81
28.11
25.99
45
24.51
Net margin%
20.39
18.81
15.86
13.98
13.75
13.28
12.07
13.91
14.00
13.85
22.99
13.85
13.94
52
35.13
P/E ratio (avg)x
26.52
25.86
27.89
25.11
26.25
26.33
25.89
24.82
26.77
25.76
15.59
25.89
26.07
66
31.81
EV/EBITx
9.916
9.194
8.354
8.285
7.243
6.513
5.783
5.097
5.495
5.417
6.324
5.495
6.878
10
6.51
FCF yield (avg)%
7.98
8.76
10.50
10.87
12.76
12.82
13.42
11.89
12.21
14.27
13.53
12.82
12.05
22
23.90
FCF margin%
28.76
29.92
28.14
31.13
30.76
29.61
28.63
27.95
27.62
26.31
16.35
27.95
28.70
92
0.924
FCF / Net incomex
0.160
0.182
0.182
0.188
0.191
0.220
0.206
0.231
0.231
0.255
1.282
0.231
0.199
90
9.27
ROIC%
8.36
6.94
9.07
9.92
7.86
4.88
7.08
5.94
6.04
6.64
9.05
6.04
7.01
65
28.04
Return on equity%
8.05
7.80
5.88
4.93
2.70
0.40
0.40
0.40
3.13
2.80
5.44
0.40
2.97
22
2.58
Return on assets%
25.32
23.65
20.84
19.02
18.70
15.88
15.48
12.65
10.16
8.09
23.33
12.65
17.29
51
297.84
EPS₩
295.80
316.94
306.38
295.14
324.54
327.78
292.03
294.76
282.04
258.34
309.71
(4.46%)
(0.40%)
—
16.97
EPS growth%
20.75
22.96
23.55
24.56
25.90
23.95
25.43
24.73
25.64
24.76
26.86
24.76
24.64
55
98.88
Bookvalue per sh₩
295.95
285.01
276.93
253.84
277.20
311.64
305.67
319.94
293.26
274.41
287.37
(0.20%)
(0.49%)
—
283.07
FCF per share₩
94.87
94.07
86.70
92.31
82.43
88.51
95.11
82.60
70.15
59.64
193.16
(6.27%)
(5.29%)
—
54.70
Dividend per sh₩
163.89
158.34
144.02
147.20
155.75
155.00
149.78
148.84
135.36
122.94
162.68
(4.62%)
(2.97%)
—
13.26
Div yield (avg)%
14.41
16.75
16.37
17.31
20.25
20.41
22.17
20.34
17.84
19.16
2.42
20.34
18.50
63
12.87
Payout ratio%
31.64
34.47
35.79
33.40
31.47
32.72
32.41
34.98
35.56
34.21
2.34
34.21
33.80
33
14.97
Shares (diluted)M
12.96
14.30
14.32
14.31
13.98
12.99
12.43
13.22
12.91
11.87
15.36
(3.22%)
(2.09%)
93
3.90
Buyback yield%
11.02
9.76
10.45
9.07
11.36
12.05
9.91
11.51
12.83
13.80
29.29
12.05
11.19
90
1.029
D/E ratiox
1.302
1.367
1.512
1.571
1.558
1.415
1.319
1.409
1.325
1.257
0.797
1.325
1.388
49
1.973
Enterprise value₩B
2.910
3.086
3.206
3.372
3.742
4.320
4.668
5.200
5.620
6.591
0.327
11.99%
10.67%
81
4.876
LT debt₩B
3.325
3.966
3.935
4.630
5.068
5.143
5.307
5.987
6.189
6.675
4.214
5.66%
8.72%
52
Revenue
₩4.237B
5.29%
1.00×
Cost of revenue
₩2.790B
5.10%
0.98×
Operating expenses
₩900.2M
5.16%
0.99×