2.037
Revenue₩B
3.378
3.564
3.741
3.890
4.171
4.461
4.685
4.883
5.133
5.550
2.079
5.88%
5.73%
58
5.35
Revenue growth%
8.46
9.92
7.84
9.76
12.47
15.03
13.98
15.10
12.80
12.37
26.06
13.98
12.42
31
4.92
Gross margin%
27.21
28.06
26.26
25.60
26.61
25.49
27.61
25.17
28.04
25.89
9.46
25.89
26.43
67
10.10
Operating margin%
28.81
30.67
32.21
32.84
33.16
34.22
36.67
37.61
36.78
34.73
26.98
36.67
33.69
12
7.08
Net margin%
18.56
17.64
19.75
21.25
23.91
22.27
21.07
18.59
18.88
17.69
18.64
18.88
19.32
17
31.60
P/E ratio (avg)x
11.98
11.88
12.92
13.02
13.06
12.08
13.43
14.60
14.64
15.11
14.75
14.60
13.04
61
16.24
EV/EBITx
43.25
45.64
50.20
58.55
59.53
61.69
71.10
72.23
81.53
81.55
11.68
72.23
60.61
56
26.50
FCF yield (avg)%
12.37
11.19
13.62
10.88
9.20
8.60
8.39
9.20
10.46
10.02
27.90
9.20
10.24
65
4.30
FCF margin%
26.31
28.78
31.17
29.76
31.28
28.85
31.47
31.03
31.15
29.50
2.71
31.03
30.40
83
0.450
FCF / Net incomex
0.891
0.815
0.871
0.871
0.961
1.039
1.141
1.167
1.178
1.146
0.105
1.146
1.000
9
4.06
ROIC%
12.05
9.34
7.21
4.78
4.93
5.29
4.78
4.69
7.53
6.38
12.13
5.29
5.83
65
15.50
Return on equity%
15.02
12.07
11.43
14.11
11.24
10.40
8.13
8.53
6.58
8.55
24.40
8.53
10.82
36
9.85
Return on assets%
19.06
19.09
17.64
18.96
18.09
17.89
19.71
17.97
18.20
21.02
19.83
18.20
18.58
85
175.53
EPS₩
88.92
106.79
103.42
103.13
104.99
113.20
127.33
145.15
168.40
187.29
195.99
12.27%
8.28%
—
29.80
EPS growth%
20.50
20.75
22.97
23.82
22.02
23.20
23.83
25.48
24.96
23.44
20.02
23.83
23.32
5
242.19
Bookvalue per sh₩
260.11
246.05
246.84
253.16
280.91
299.35
294.01
323.95
368.69
400.63
258.97
7.36%
4.07%
—
137.09
FCF per share₩
87.95
80.52
82.18
80.88
72.89
77.03
69.53
67.61
61.15
53.34
227.14
(6.05%)
(4.13%)
—
43.34
Dividend per sh₩
221.69
255.77
287.19
298.63
329.20
379.05
351.57
389.72
364.95
367.38
72.72
2.22%
5.07%
—
6.53
Div yield (avg)%
10.31
8.22
6.09
3.21
3.80
0.94
1.61
2.98
0.97
0.40
20.24
0.97
3.09
89
13.48
Payout ratio%
26.04
28.89
27.44
29.40
31.25
31.37
30.23
31.96
33.94
35.05
17.29
31.96
30.74
84
14.90
Shares (diluted)M
11.50
10.92
11.54
11.42
12.32
11.63
10.49
10.21
10.01
11.12
14.37
(2.04%)
(1.00%)
33
23.69
Buyback yield%
17.83
16.19
13.56
15.47
17.91
20.54
18.93
18.05
18.95
17.78
17.41
18.93
17.87
11
0.875
D/E ratiox
1.857
1.913
2.032
2.150
2.488
2.486
2.759
2.948
3.047
3.083
0.178
2.948
2.487
93
0.882
Enterprise value₩B
0.336
0.333
0.363
0.351
0.385
0.378
0.391
0.368
0.367
0.339
3.954
(2.50%)
(0.60%)
53
1.228
LT debt₩B
2.611
3.090
3.597
3.613
3.997
4.095
3.964
4.144
4.799
5.532
0.452
6.72%
9.12%
32
Revenue
₩5.550B
5.73%
1.00×
Cost of revenue
₩3.856B
5.74%
1.00×
Operating expenses
₩786.5M
6.06%
1.03×
Cash and investments
17.00%