0.910
Revenue₩B
6.273
6.833
7.511
8.321
9.125
9.823
10.46
11.60
12.86
13.86
1.007
8.72%
9.33%
65
20.60
Revenue growth%
13.59
15.94
14.22
13.25
16.04
16.22
17.94
17.56
16.52
16.00
18.04
16.52
16.02
8
19.99
Gross margin%
2.84
3.95
2.50
0.72
0.40
2.28
4.27
7.26
5.77
3.30
17.12
4.27
3.07
40
27.42
Operating margin%
24.18
21.42
21.11
21.81
21.17
19.04
20.85
19.09
20.13
17.78
29.50
19.09
20.98
38
13.51
Net margin%
5.45
5.68
5.90
8.39
10.34
8.87
10.45
8.10
8.63
6.37
21.59
8.63
8.24
47
33.01
P/E ratio (avg)x
20.10
21.68
24.32
22.86
24.21
23.44
22.01
21.24
20.89
19.56
33.24
21.24
21.85
51
17.55
EV/EBITx
43.02
46.21
53.61
52.50
52.50
57.84
54.54
59.81
59.83
63.97
10.63
59.81
54.08
20
10.19
FCF yield (avg)%
6.61
4.88
7.24
7.77
8.55
10.76
10.13
11.09
13.37
14.77
6.82
11.09
9.34
23
26.34
FCF margin%
28.99
29.99
27.40
27.16
25.70
27.71
26.37
28.33
29.10
26.56
19.13
27.71
27.56
12
1.432
FCF / Net incomex
1.572
1.593
1.821
2.010
2.211
2.194
2.398
2.599
2.633
2.699
1.721
2.599
2.203
82
16.23
ROIC%
10.60
11.92
9.53
9.01
6.92
4.69
6.88
6.83
8.49
8.74
21.63
6.88
8.62
42
11.69
Return on equity%
4.47
6.10
8.06
9.71
10.85
12.82
12.36
13.69
10.88
9.19
27.76
12.36
10.28
80
21.90
Return on assets%
6.70
5.68
8.60
8.75
6.98
5.70
7.99
9.57
11.61
13.60
16.16
9.57
8.30
32
334.73
EPS₩
464.37
450.23
417.90
407.69
409.27
365.88
330.28
301.15
314.58
331.69
362.73
(4.12%)
(4.46%)
—
19.09
EPS growth%
1.87
0.40
1.82
2.96
3.31
1.76
0.99
0.40
0.40
1.32
5.12
0.99
1.54
94
526.45
Bookvalue per sh₩
212.57
234.55
234.00
243.60
257.37
304.42
362.74
377.04
416.32
464.93
211.38
12.56%
10.00%
—
310.57
FCF per share₩
366.68
374.57
352.47
392.42
414.77
459.60
530.46
579.65
634.72
691.93
372.24
10.78%
8.07%
—
114.35
Dividend per sh₩
305.06
361.72
384.56
451.00
491.77
526.75
580.07
684.50
674.69
716.65
238.06
7.82%
9.34%
—
22.33
Div yield (avg)%
26.93
28.08
29.17
26.59
24.02
26.87
29.56
30.95
29.69
27.62
8.35
29.56
27.85
24
25.46
Payout ratio%
27.28
26.71
25.25
26.46
28.43
29.42
30.87
32.49
32.89
31.38
6.29
31.38
28.92
95
9.318
Shares (diluted)M
8.441
7.809
6.839
7.030
7.533
8.153
7.554
6.683
6.739
7.004
9.667
(1.45%)
(2.86%)
76
4.96
Buyback yield%
20.59
17.95
17.38
20.32
21.19
20.72
18.63
17.56
14.91
13.15
22.45
17.56
18.29
42
0.286
D/E ratiox
0.357
0.362
0.414
0.413
0.448
0.449
0.430
0.491
0.471
0.558
0.902
0.471
0.439
85
12.23
Enterprise value₩B
3.031
3.183
3.334
3.820
4.094
4.442
5.091
5.977
6.552
6.531
12.51
9.79%
8.94%
64
1.637
LT debt₩B
1.033
1.048
1.124
1.299
1.378
1.479
1.485
1.671
1.803
1.715
10.06
4.46%
4.53%
38
Revenue
₩13.86B
9.33%
1.00×
Cost of revenue
₩9.703B
9.33%
1.00×
Operating expenses
₩2.825B
9.29%
1.00×
Goodwill & intangibles
17.82%