0.578
Revenue₩B
1.945
2.075
2.217
2.303
2.436
2.588
2.765
2.877
2.974
3.094
0.618
4.90%
5.45%
6
15.34
Revenue growth%
12.75
12.22
10.79
8.07
8.01
7.30
10.17
7.40
8.76
8.88
13.10
8.76
8.82
93
14.50
Gross margin%
22.62
20.54
20.48
22.55
23.28
24.28
22.50
21.58
18.87
17.79
15.53
21.58
22.04
90
10.46
Operating margin%
25.42
25.19
24.61
25.05
23.24
25.14
26.23
28.45
29.14
31.18
23.05
28.45
25.30
12
2.57
Net margin%
0.40
0.69
0.40
0.40
3.13
1.33
2.30
3.27
3.41
6.29
2.55
3.27
1.82
27
19.70
P/E ratio (avg)x
21.46
20.96
23.28
22.20
21.06
18.64
17.19
18.83
18.06
16.83
19.82
18.06
19.89
85
22.84
EV/EBITx
31.18
30.31
27.91
26.67
25.37
24.36
24.38
27.92
31.66
33.53
27.98
27.92
27.92
57
7.14
FCF yield (avg)%
10.79
13.70
14.54
15.32
14.12
14.45
14.76
13.92
11.14
13.22
8.15
13.92
14.02
93
22.87
FCF margin%
25.97
25.29
23.40
22.12
23.57
24.82
24.19
25.68
25.35
22.67
16.69
24.82
24.50
84
1.340
FCF / Net incomex
0.357
0.375
0.341
0.328
0.278
0.237
0.213
0.221
0.236
0.225
1.453
0.225
0.257
66
28.08
ROIC%
32.64
30.90
30.04
28.83
30.30
32.61
32.21
32.85
33.17
35.23
15.22
32.85
32.41
32
28.31
Return on equity%
4.62
6.29
7.25
8.19
8.88
11.01
8.52
10.10
11.36
11.45
22.92
11.01
8.70
75
17.33
Return on assets%
25.46
27.41
24.45
22.05
23.46
20.59
22.50
23.44
25.57
23.90
9.65
23.44
23.68
6
88.57
EPS₩
58.65
60.26
53.22
52.74
45.66
42.32
37.35
33.66
30.33
31.82
92.59
(6.97%)
(6.01%)
—
4.16
EPS growth%
15.25
13.25
12.52
13.78
13.30
15.75
16.64
18.29
19.86
21.83
29.07
18.29
15.50
83
164.28
Bookvalue per sh₩
77.01
87.20
81.22
79.32
86.64
97.73
108.64
119.76
135.94
154.84
118.16
12.31%
6.88%
—
141.06
FCF per share₩
246.21
258.62
307.64
366.01
354.45
402.64
392.11
417.82
443.66
453.22
118.31
5.04%
7.36%
—
52.54
Dividend per sh₩
184.58
164.47
148.71
145.87
141.59
150.52
137.24
145.24
148.83
155.10
174.70
1.84%
(1.83%)
—
21.56
Div yield (avg)%
22.85
22.20
24.08
24.56
22.43
25.27
23.03
25.91
25.54
25.26
19.42
25.27
24.32
68
5.00
Payout ratio%
15.41
14.55
14.13
12.34
12.63
12.26
10.64
9.47
10.67
11.83
17.60
10.67
12.30
47
9.284
Shares (diluted)M
12.43
13.85
13.02
13.93
13.33
12.60
12.10
12.11
11.59
13.06
9.310
(0.42%)
1.10%
88
2.58
Buyback yield%
34.51
31.61
32.93
33.95
35.80
37.49
39.20
38.69
36.47
35.98
15.92
37.49
35.89
72
0.326
D/E ratiox
1.814
2.048
2.095
2.355
2.735
2.947
3.319
3.969
4.451
5.204
0.678
3.969
2.841
84
1.978
Enterprise value₩B
4.061
3.517
3.326
3.368
3.511
3.276
3.277
2.997
3.216
3.019
0.565
(2.98%)
(3.34%)
9
2.654
LT debt₩B
4.449
4.237
4.851
5.486
5.321
5.218
5.742
5.824
6.622
7.004
3.700
5.65%
5.48%
42
Revenue
₩3.094B
5.45%
1.00×
Cost of revenue
₩1.958B
5.18%
0.97×
Operating expenses
₩378.9M
5.86%
1.04×