25.49
Revenue₩B
30.74
32.65
34.20
35.89
38.76
41.50
44.14
47.32
50.48
52.43
28.43
6.22%
6.01%
14
4.29
Revenue growth%
25.48
27.80
28.79
29.13
29.78
31.21
30.73
28.18
28.46
28.51
22.27
28.51
28.65
34
17.33
Gross margin%
18.93
17.86
20.08
22.87
24.43
23.92
22.23
24.99
24.80
23.23
2.16
23.92
23.05
59
24.99
Operating margin%
30.07
29.22
29.32
26.50
29.19
28.05
26.29
28.91
27.15
25.34
19.43
27.15
28.48
93
14.69
Net margin%
30.10
32.63
29.75
27.49
30.43
30.51
27.77
27.37
27.64
28.48
15.92
27.77
29.12
52
18.79
P/E ratio (avg)x
21.71
21.93
22.97
26.98
32.28
34.00
34.19
36.54
41.40
40.97
26.97
36.54
33.14
81
20.31
EV/EBITx
21.20
23.20
24.40
25.79
26.54
29.73
30.38
30.56
29.53
32.70
37.31
30.38
28.04
21
3.34
FCF yield (avg)%
11.00
10.54
8.93
10.21
12.92
14.80
16.54
16.37
17.32
20.25
5.09
16.54
13.86
48
18.94
FCF margin%
15.19
17.33
19.15
21.89
21.32
23.02
21.88
22.35
20.17
17.35
10.70
21.88
20.75
77
1.203
FCF / Net incomex
1.674
1.655
1.811
1.829
1.809
1.901
2.275
2.644
2.946
3.098
0.358
2.644
1.865
55
16.56
ROIC%
21.35
20.89
22.38
22.11
19.99
17.64
18.58
20.24
21.27
23.63
4.49
20.24
21.08
29
23.36
Return on equity%
23.80
24.65
26.72
24.10
23.67
25.71
25.51
28.15
27.57
28.89
9.48
27.57
25.61
68
27.77
Return on assets%
26.04
24.06
21.84
24.31
24.42
27.35
27.97
28.15
29.89
27.82
9.99
27.97
26.70
89
300.80
EPS₩
135.44
127.92
129.08
116.78
119.99
118.76
102.11
99.74
90.44
81.57
314.64
(7.43%)
(5.33%)
—
14.48
EPS growth%
28.28
26.25
27.62
26.61
26.59
26.68
27.82
25.12
25.55
26.90
22.76
26.68
26.65
17
326.15
Bookvalue per sh₩
403.24
431.54
425.97
433.55
467.15
527.31
509.48
485.65
446.65
453.95
426.69
(0.57%)
2.25%
—
361.33
FCF per share₩
361.82
413.32
482.58
552.09
645.00
648.95
714.13
690.85
801.33
855.41
462.85
5.81%
8.76%
—
375.78
Dividend per sh₩
277.95
266.97
264.45
225.60
212.93
183.76
184.54
174.91
178.80
189.31
62.79
(2.32%)
(3.73%)
—
11.24
Div yield (avg)%
26.27
24.09
26.78
25.39
24.54
23.72
22.97
25.89
23.34
23.67
7.89
23.67
24.32
73
18.59
Payout ratio%
17.86
16.60
15.74
16.51
14.61
12.01
14.22
14.87
17.31
15.13
25.40
14.87
15.43
35
57.37
Shares (diluted)M
72.50
83.96
89.75
94.71
97.13
99.54
96.23
98.15
97.99
98.50
57.40
0.28%
2.42%
10
2.53
Buyback yield%
19.97
21.41
18.69
19.09
16.18
15.69
18.23
20.39
20.04
20.27
22.91
20.04
19.53
5
0.208
D/E ratiox
0.110
0.102
0.090
0.083
0.084
0.083
0.080
0.076
0.067
0.068
1.551
0.076
0.083
14
30.90
Enterprise value₩B
7.237
7.445
7.741
7.478
7.390
6.370
5.531
5.915
6.406
5.939
41.47
(4.28%)
(2.83%)
72
31.04
LT debt₩B
3.474
3.492
3.223
3.145
3.051
3.083
2.976
3.197
3.310
3.610
12.94
3.42%
0.46%
12
Revenue
₩52.43B
6.01%
1.00×
Cost of revenue
₩26.85B
5.77%
0.98×
Operating expenses
₩9.485B
6.40%
1.04×
Goodwill & intangibles
15.83%