3.448
Revenue₩B
18.27
18.36
19.11
19.74
20.02
20.58
21.32
21.48
21.65
22.62
3.629
2.47%
2.22%
66
19.16
Revenue growth%
1.29
3.82
2.66
1.59
3.95
3.99
5.49
6.02
7.32
6.94
29.77
6.02
3.97
89
19.48
Gross margin%
8.22
7.25
6.39
4.81
7.57
5.45
4.98
2.47
3.09
4.36
12.47
4.36
5.21
27
15.27
Operating margin%
29.01
28.86
30.97
31.47
32.88
34.04
37.02
37.80
38.91
37.81
14.54
37.80
33.46
40
17.31
Net margin%
15.38
18.19
19.22
20.13
20.29
20.19
17.48
17.50
15.96
14.13
13.89
17.48
17.85
48
15.88
P/E ratio (avg)x
20.05
18.93
18.48
20.67
21.71
25.39
27.60
25.77
27.73
26.48
26.11
26.48
23.55
21
19.81
EV/EBITx
8.323
8.119
7.685
8.445
7.566
7.290
6.843
7.179
7.704
8.169
19.14
7.290
7.694
39
10.18
FCF yield (avg)%
26.79
28.29
26.32
24.22
21.41
21.43
19.56
17.07
16.30
16.05
13.59
17.07
21.42
81
18.73
FCF margin%
6.13
5.80
5.27
5.41
7.88
7.22
5.77
4.26
5.61
5.21
6.15
5.61
5.69
29
0.574
FCF / Net incomex
0.737
0.734
0.795
0.714
0.785
0.724
0.685
0.643
0.642
0.636
1.643
0.643
0.719
17
16.02
ROIC%
27.78
26.73
26.66
29.10
28.02
26.35
25.61
25.41
24.32
24.56
18.91
25.41
26.51
32
21.58
Return on equity%
21.28
22.02
21.93
19.44
22.12
21.76
23.48
24.04
24.58
24.90
24.67
24.04
22.07
66
26.96
Return on assets%
10.68
11.00
9.21
8.71
8.80
7.68
7.52
10.07
10.77
9.58
17.31
9.58
9.40
15
108.17
EPS₩
164.03
170.54
158.65
146.96
139.04
144.41
132.54
134.67
146.12
132.77
119.43
(0.92%)
(1.49%)
—
25.79
EPS growth%
24.45
25.95
28.02
25.91
28.23
30.32
29.13
26.47
26.62
25.98
6.50
26.62
26.54
76
97.35
Bookvalue per sh₩
32.90
32.40
29.31
28.17
29.06
30.09
32.97
33.57
32.94
36.62
50.20
4.74%
0.92%
—
172.79
FCF per share₩
177.92
210.84
210.22
244.94
290.05
314.77
300.11
314.24
312.71
336.11
196.74
2.99%
7.39%
—
77.18
Dividend per sh₩
172.54
181.30
196.53
208.47
223.15
245.95
255.63
252.46
260.93
283.92
184.34
4.93%
6.38%
—
23.53
Div yield (avg)%
35.05
37.22
39.32
40.28
40.72
38.23
38.04
39.07
38.79
35.90
12.43
38.23
38.51
93
13.04
Payout ratio%
2.48
1.71
1.52
1.27
0.43
0.40
0.40
1.32
3.41
4.06
29.90
1.32
1.42
82
99.36
Shares (diluted)M
117.1
125.6
143.4
172.1
170.4
174.7
201.1
240.6
249.0
245.1
99.31
7.54%
7.83%
11
13.18
Buyback yield%
8.34
10.02
9.50
6.56
3.71
5.60
3.58
1.68
4.15
6.81
23.45
4.15
6.08
21
0.836
D/E ratiox
0.552
0.594
0.539
0.507
0.498
0.471
0.470
0.485
0.449
0.442
0.354
0.470
0.491
40
18.98
Enterprise value₩B
7.081
7.445
8.016
8.662
8.316
8.249
9.419
9.604
8.791
9.317
20.46
2.30%
2.83%
17
16.23
LT debt₩B
13.09
13.56
14.33
14.27
13.07
11.94
10.84
9.530
8.686
8.345
4.870
(8.58%)
(4.61%)
86
Revenue
₩22.62B
2.22%
1.00×
Cost of revenue
₩14.84B
2.26%
1.00×
Operating expenses
₩2.426B
1.88%
0.97×
Goodwill & intangibles
17.50%