6.868
Revenue₩B
37.77
41.33
43.85
47.20
51.38
56.34
62.08
68.84
75.44
79.97
7.543
9.25%
8.66%
77
23.06
Revenue growth%
35.60
37.58
38.87
40.64
42.01
39.87
42.09
42.23
41.49
40.10
10.26
41.49
40.37
10
7.80
Gross margin%
33.29
31.65
31.12
28.55
30.01
29.97
29.74
27.07
27.42
27.41
11.94
27.42
29.85
38
23.95
Operating margin%
13.69
11.62
13.37
14.36
13.15
12.58
11.89
11.48
13.43
16.00
15.60
12.58
13.26
75
19.40
Net margin%
25.62
22.96
25.21
25.12
25.98
28.96
26.20
25.25
23.19
26.09
24.99
26.09
25.44
14
9.072
P/E ratio (avg)x
30.61
35.26
36.98
42.40
50.55
53.80
54.62
58.80
69.70
83.65
35.49
58.80
52.17
87
33.84
EV/EBITx
14.18
15.57
14.85
14.31
13.85
13.87
16.10
15.56
16.00
18.84
28.40
16.00
15.21
57
26.10
FCF yield (avg)%
11.00
10.06
11.47
10.28
9.64
10.14
10.00
7.48
9.66
10.30
18.23
10.00
10.10
65
18.35
FCF margin%
3.60
3.95
6.32
7.12
4.20
5.09
6.43
8.37
6.70
8.61
13.98
6.70
6.38
48
1.230
FCF / Net incomex
0.519
0.528
0.591
0.663
0.608
0.628
0.621
0.658
0.643
0.671
0.157
0.643
0.624
62
13.09
ROIC%
13.58
13.33
12.46
14.34
15.75
17.72
17.99
17.43
18.80
20.87
14.56
17.99
16.59
74
19.87
Return on equity%
23.08
21.65
18.84
17.23
16.81
14.19
17.05
15.26
15.94
18.38
13.10
15.94
17.14
21
7.17
Return on assets%
11.87
11.25
12.25
11.68
9.82
7.97
5.23
6.01
4.26
2.39
2.76
5.23
8.90
41
273.28
EPS₩
873.50
987.95
1,193
1,349
1,439
1,686
1,887
1,999
2,045
2,386
286.23
10.65%
11.82%
—
21.18
EPS growth%
7.51
8.18
10.83
11.96
10.20
12.32
12.17
12.70
13.64
15.36
2.63
12.70
12.07
19
511.32
Bookvalue per sh₩
338.02
341.42
378.74
411.79
499.98
493.16
548.71
606.87
720.75
819.46
355.95
10.39%
10.62%
—
258.79
FCF per share₩
579.90
605.89
635.54
694.44
776.38
807.08
857.77
1,003
951.40
897.66
398.75
2.95%
4.66%
—
647.61
Dividend per sh₩
175.22
186.27
203.76
180.13
183.14
175.57
182.87
179.99
169.65
184.15
564.97
0.11%
(0.77%)
—
3.45
Div yield (avg)%
2.02
4.14
4.16
3.45
4.68
2.00
1.39
2.51
0.56
0.40
15.32
1.39
2.27
31
14.20
Payout ratio%
22.95
21.13
19.04
19.00
19.43
21.99
22.70
22.90
25.61
24.56
19.46
22.90
22.34
37
33.33
Shares (diluted)M
32.99
34.82
33.18
33.28
37.01
35.01
38.10
39.85
38.15
41.60
32.45
2.37%
3.11%
19
21.94
Buyback yield%
3.99
5.82
6.51
7.09
5.56
8.36
8.07
9.53
7.71
10.24
10.59
8.36
7.40
94
1.225
D/E ratiox
1.538
1.570
1.680
1.691
1.621
1.500
1.673
1.857
1.794
1.838
1.331
1.794
1.676
16
48.47
Enterprise value₩B
72.35
85.11
101.6
109.3
129.3
150.6
158.9
180.6
190.0
188.5
53.51
7.83%
9.81%
13
42.85
LT debt₩B
26.72
27.95
27.19
28.64
28.56
29.63
33.57
34.79
34.48
33.91
15.07
3.50%
3.21%
48
Revenue
₩79.97B
8.66%
1.00×
Cost of revenue
₩51.95B
8.36%
0.97×
Operating expenses
₩9.466B
10.06%
1.14×