4.403
Revenue₩B
4.892
5.166
5.447
5.879
6.325
6.718
7.181
7.614
8.196
8.900
4.907
7.07%
7.15%
35
27.72
Revenue growth%
12.32
13.55
12.78
13.76
14.28
12.79
10.40
11.83
10.71
10.53
20.62
10.71
12.55
11
19.31
Gross margin%
10.97
9.73
8.90
11.58
12.80
15.17
17.93
19.01
21.09
18.83
15.39
18.83
13.99
6
23.99
Operating margin%
21.31
21.95
20.54
23.09
22.40
19.88
20.35
22.38
23.19
20.28
24.03
20.35
21.63
18
13.51
Net margin%
12.72
10.59
13.34
13.59
14.73
17.32
16.22
18.01
17.70
17.96
27.42
17.70
15.47
92
21.89
P/E ratio (avg)x
29.06
27.48
25.45
21.49
20.14
21.47
18.27
18.93
18.65
16.62
7.719
18.65
20.80
62
6.475
EV/EBITx
28.40
28.39
30.04
31.15
30.69
33.33
31.80
31.06
30.20
31.49
19.64
31.49
30.88
63
7.78
FCF yield (avg)%
16.61
13.69
14.23
16.58
19.53
18.52
21.46
21.68
20.42
17.79
26.02
20.42
18.15
87
29.01
FCF margin%
5.82
5.48
5.25
3.92
1.24
0.40
0.40
2.92
2.22
4.03
7.01
2.22
3.42
54
1.008
FCF / Net incomex
1.028
1.131
1.188
1.262
1.242
1.167
1.249
1.411
1.322
1.464
0.748
1.322
1.245
28
27.55
ROIC%
13.53
15.80
16.67
15.06
12.30
14.60
14.59
13.51
12.01
9.31
22.11
13.51
14.06
54
14.16
Return on equity%
25.98
28.84
29.49
30.21
31.77
32.35
33.10
35.43
36.63
33.80
13.99
33.80
32.06
45
3.64
Return on assets%
16.47
17.56
16.92
16.47
19.35
17.87
17.77
19.07
17.64
14.75
13.79
17.77
17.60
74
251.46
EPS₩
796.62
847.52
871.01
773.86
769.53
700.85
639.40
594.32
597.75
598.80
280.09
(4.89%)
(3.41%)
—
9.16
EPS growth%
3.74
6.48
5.05
4.79
2.25
4.76
5.29
3.26
1.61
3.67
18.49
3.67
4.25
23
523.70
Bookvalue per sh₩
418.83
472.47
502.70
569.64
520.16
534.78
568.27
592.15
544.08
573.05
1,023
1.96%
4.20%
—
188.86
FCF per share₩
622.74
667.29
691.92
628.14
559.90
503.26
534.77
524.74
534.08
561.39
188.89
0.05%
(1.61%)
—
883.54
Dividend per sh₩
421.60
444.22
410.15
373.03
343.40
366.04
333.87
292.79
288.79
275.41
413.15
(4.32%)
(4.44%)
—
23.08
Div yield (avg)%
19.74
20.47
23.40
24.01
22.29
19.79
19.86
19.37
19.25
21.22
13.81
19.79
20.16
87
15.70
Payout ratio%
4.23
4.95
5.99
4.86
6.18
5.11
2.71
3.21
3.00
5.13
14.32
3.21
4.90
36
5.150
Shares (diluted)M
5.166
4.842
5.441
5.907
5.762
5.932
5.344
5.045
5.220
5.342
4.974
(1.50%)
(0.54%)
28
24.42
Buyback yield%
9.73
11.32
14.09
14.69
12.72
13.96
15.33
13.99
14.46
13.17
27.57
13.99
13.98
92
0.324
D/E ratiox
0.487
0.527
0.505
0.481
0.477
0.539
0.511
0.495
0.541
0.575
1.113
0.539
0.508
49
1.496
Enterprise value₩B
6.200
5.814
5.986
6.065
6.728
7.327
8.356
9.398
9.254
9.645
3.975
7.47%
5.49%
59
0.991
LT debt₩B
6.666
7.161
7.251
7.687
8.471
9.363
10.53
10.85
11.90
11.24
4.851
5.81%
5.78%
37
Revenue
₩8.900B
7.15%
1.00×
Cost of revenue
₩4.950B
6.98%
0.98×
Operating expenses
₩2.187B
7.58%
1.04×
Goodwill & intangibles
13.98%