32.95
Revenue₩B
30.50
31.33
32.68
34.75
36.67
37.67
38.94
41.45
42.96
46.07
34.79
4.67%
4.73%
84
4.65
Revenue growth%
24.51
26.70
29.69
29.22
31.40
29.24
26.91
28.92
29.03
28.43
17.48
28.92
28.98
6
21.03
Gross margin%
28.79
29.48
32.21
35.19
38.08
39.29
42.08
41.26
40.03
40.62
24.80
40.62
38.68
60
9.63
Operating margin%
26.52
26.72
26.21
26.72
28.72
27.93
26.53
24.93
26.40
25.56
19.33
26.40
26.53
32
6.19
Net margin%
27.30
29.23
26.80
24.39
21.94
19.38
21.09
18.72
18.91
19.45
12.12
19.38
21.51
11
6.494
P/E ratio (avg)x
10.76
11.65
10.14
9.821
10.79
10.44
11.16
10.91
9.708
9.901
9.325
10.44
10.60
68
36.25
EV/EBITx
13.86
14.24
14.98
13.42
12.02
11.18
10.71
11.49
12.00
12.58
33.42
11.49
12.30
69
23.25
FCF yield (avg)%
21.99
20.98
19.87
19.02
16.78
18.14
17.00
18.19
20.02
17.61
28.53
18.14
18.60
28
23.76
FCF margin%
29.72
32.21
29.87
32.56
31.91
33.19
33.24
35.96
35.61
32.75
12.21
33.24
32.66
62
0.176
FCF / Net incomex
0.408
0.389
0.390
0.436
0.448
0.458
0.427
0.406
0.420
0.439
0.272
0.427
0.423
58
28.94
ROIC%
20.35
21.23
20.30
21.55
19.73
18.46
16.09
15.71
16.40
14.55
17.55
16.09
19.09
83
18.14
Return on equity%
29.23
26.57
24.68
21.97
21.50
21.40
20.69
20.51
18.60
16.61
6.59
20.51
21.45
75
17.80
Return on assets%
36.50
35.51
36.15
34.15
31.66
31.29
31.54
33.43
33.34
32.16
20.86
32.16
33.38
19
288.10
EPS₩
466.50
510.76
476.01
447.01
416.04
414.68
429.32
394.33
382.44
400.68
308.71
(0.75%)
(2.06%)
—
9.83
EPS growth%
19.64
22.43
20.06
22.91
25.62
25.30
28.27
26.11
23.53
23.69
25.36
25.30
23.61
73
164.93
Bookvalue per sh₩
375.06
397.66
393.29
393.34
394.78
405.92
426.29
484.47
468.29
502.54
540.57
4.95%
3.03%
—
157.70
FCF per share₩
213.24
210.82
186.09
176.22
159.94
163.86
155.51
156.24
167.19
142.11
153.58
(2.34%)
(4.31%)
—
226.81
Dividend per sh₩
231.30
239.87
244.61
236.72
245.06
237.84
257.78
272.07
310.85
293.17
137.83
3.65%
2.84%
—
11.74
Div yield (avg)%
4.91
4.23
1.41
0.40
1.41
1.24
0.40
0.40
0.40
0.40
11.69
0.40
0.82
17
26.66
Payout ratio%
24.66
24.52
23.83
24.82
22.36
20.74
21.26
23.02
25.64
27.98
27.41
23.02
24.17
5
26.87
Shares (diluted)M
22.27
23.45
23.87
21.84
19.49
17.45
17.75
16.11
17.49
16.48
27.63
(3.29%)
(3.56%)
25
20.67
Buyback yield%
25.15
23.48
25.19
22.72
20.48
18.85
20.89
20.88
23.28
23.44
21.73
20.89
23.00
15
1.089
D/E ratiox
1.413
1.362
1.558
1.498
1.584
1.663
1.651
1.909
2.224
2.462
0.173
1.909
1.617
63
15.22
Enterprise value₩B
25.10
22.82
24.71
24.26
25.39
22.33
24.03
24.21
21.81
23.77
30.25
(1.31%)
(0.91%)
58
4.672
LT debt₩B
37.30
40.96
45.07
44.73
51.93
56.68
56.78
60.53
63.81
67.47
8.239
5.37%
7.23%
51
Revenue
₩46.07B
4.73%
1.00×
Cost of revenue
₩28.89B
4.79%
1.01×
Operating expenses
₩8.211B
4.39%
0.97×
Goodwill & intangibles
24.41%
Property and equipment
14.12%