2.942
Revenue₩B
2.023
2.127
2.184
2.310
2.363
2.465
2.578
2.623
2.680
2.803
3.133
3.48%
3.55%
20
16.95
Revenue growth%
2.95
5.67
4.39
7.02
9.75
12.66
13.36
15.40
16.32
14.13
21.60
14.13
11.21
84
16.45
Gross margin%
18.31
17.03
19.82
18.16
18.89
21.70
19.48
21.81
21.70
23.49
9.65
21.70
19.65
19
26.95
Operating margin%
18.54
19.23
20.85
22.63
20.12
18.51
17.36
20.28
18.12
18.00
7.51
18.12
18.89
45
22.09
Net margin%
21.94
24.27
26.33
23.85
26.27
28.44
31.27
33.03
33.76
33.99
6.63
33.03
27.39
87
29.44
P/E ratio (avg)x
14.46
14.79
13.29
11.83
12.53
13.71
14.76
15.92
15.13
14.55
33.95
14.76
14.50
78
6.098
EV/EBITx
23.34
20.83
19.22
19.83
20.41
19.72
18.78
18.04
16.16
17.18
30.09
18.04
19.47
18
25.37
FCF yield (avg)%
26.76
25.76
28.24
25.49
28.31
28.83
26.36
23.70
26.26
27.00
17.24
26.36
26.56
50
21.55
FCF margin%
26.78
27.11
26.79
26.16
27.44
30.03
29.32
29.03
28.72
26.48
22.49
29.03
27.27
18
1.234
FCF / Net incomex
2.063
2.040
2.119
1.892
1.721
1.844
1.906
1.731
1.576
1.563
0.905
1.731
1.868
86
28.27
ROIC%
21.59
19.49
18.35
19.79
17.76
15.83
17.31
18.64
18.33
15.85
5.69
17.31
18.34
72
11.20
Return on equity%
12.21
9.29
8.63
10.58
12.60
12.47
14.49
11.66
9.64
8.47
21.93
11.66
11.12
12
27.72
Return on assets%
1.61
0.40
2.69
0.40
2.12
0.55
0.40
0.40
0.96
0.40
16.42
0.40
0.47
11
55.06
EPS₩
88.63
87.72
85.72
87.32
95.90
100.68
109.33
121.10
130.31
139.99
59.09
7.86%
5.55%
—
17.33
EPS growth%
0.40
0.40
0.40
0.40
2.48
0.68
0.49
0.40
2.72
5.03
27.27
0.68
0.44
22
23.14
Bookvalue per sh₩
54.63
59.32
67.58
65.56
64.54
73.70
85.11
85.41
86.98
84.69
58.96
5.58%
3.79%
—
35.61
FCF per share₩
49.00
45.49
42.24
45.27
41.17
38.71
39.26
42.61
37.96
37.68
52.69
(1.76%)
(3.58%)
—
74.10
Dividend per sh₩
160.88
152.95
153.30
164.65
186.11
207.22
223.45
220.15
235.47
253.38
89.79
6.37%
5.43%
—
13.71
Div yield (avg)%
22.38
19.61
22.47
20.22
21.86
19.96
20.57
22.56
25.12
26.75
23.17
22.56
22.12
78
18.15
Payout ratio%
7.25
4.73
6.17
6.12
4.24
4.11
2.14
2.51
1.98
3.77
23.43
2.51
4.18
91
11.75
Shares (diluted)M
15.64
16.54
19.14
19.05
19.86
22.80
24.60
25.84
28.48
30.28
11.98
8.80%
6.51%
85
16.90
Buyback yield%
18.12
19.32
20.82
22.35
19.85
18.59
21.39
20.00
18.94
19.76
2.52
19.76
19.81
33
0.263
D/E ratiox
1.105
1.162
1.207
1.135
1.043
0.948
0.817
0.891
0.787
0.803
0.652
0.817
0.995
11
1.368
Enterprise value₩B
1.602
1.556
1.694
1.899
1.790
1.954
1.870
1.861
1.747
1.875
0.430
0.93%
2.05%
31
1.341
LT debt₩B
4.655
4.630
4.808
5.521
5.492
5.673
6.001
6.471
7.582
7.922
1.202
7.60%
7.22%
6
Revenue
₩2.803B
3.55%
1.00×
Cost of revenue
₩1.827B
3.51%
1.00×
Operating expenses
₩386.1M
4.52%
1.10×
Goodwill & intangibles
16.15%