50.27
Revenue₩B
49.28
50.56
53.06
54.22
57.73
61.26
63.79
66.64
69.01
72.67
51.60
4.71%
4.66%
84
13.99
Revenue growth%
18.10
17.37
16.94
19.22
20.59
19.64
17.13
17.72
16.28
15.20
14.85
17.13
17.54
79
19.43
Gross margin%
3.07
3.42
3.30
5.30
6.95
4.89
3.99
1.75
0.40
2.89
2.64
2.89
3.36
20
19.45
Operating margin%
17.30
18.59
16.69
18.29
21.10
20.41
18.14
15.94
17.61
19.27
26.53
18.14
18.21
30
25.28
Net margin%
7.83
10.33
12.63
12.26
14.67
14.85
16.20
18.91
16.65
15.02
20.60
16.20
14.76
73
12.69
P/E ratio (avg)x
35.25
38.83
42.59
47.04
49.57
55.11
58.43
68.98
83.31
91.17
36.24
68.98
52.34
19
28.23
EV/EBITx
49.41
56.16
65.84
72.87
77.85
83.38
85.67
94.82
101.4
112.3
19.89
94.82
80.62
81
2.53
FCF yield (avg)%
13.83
14.69
12.02
12.32
9.43
10.05
9.58
10.69
10.45
8.23
22.25
10.05
10.57
34
16.14
FCF margin%
9.43
10.25
11.03
12.43
12.50
13.86
16.55
17.76
16.83
19.46
21.73
16.83
13.18
57
1.131
FCF / Net incomex
0.946
0.915
0.854
0.981
0.925
0.994
1.024
1.156
1.295
1.227
0.570
1.156
0.988
65
8.84
ROIC%
15.75
14.92
17.53
14.92
13.22
10.47
13.01
10.46
10.49
10.04
23.37
10.47
13.12
54
15.37
Return on equity%
29.33
27.99
26.22
23.97
23.89
21.29
22.55
24.77
22.34
20.13
17.92
22.34
23.93
7
13.31
Return on assets%
18.35
18.55
17.76
20.52
17.84
15.40
16.39
14.84
14.63
16.40
24.61
15.40
17.08
9
287.37
EPS₩
765.12
898.83
1,062
1,167
1,229
1,215
1,238
1,431
1,404
1,661
317.21
6.20%
8.59%
—
12.97
EPS growth%
18.74
17.34
17.67
16.89
19.09
20.04
18.72
21.63
21.27
21.89
25.49
21.27
18.91
23
1,154
Bookvalue per sh₩
251.53
256.98
240.59
249.02
260.31
280.19
241.89
241.05
240.94
233.07
567.37
(2.19%)
(1.89%)
—
743.02
FCF per share₩
1,805
1,856
2,138
2,212
2,297
2,273
2,304
2,192
2,482
2,912
190.42
4.86%
6.25%
—
804.29
Dividend per sh₩
1,330
1,402
1,621
1,579
1,568
1,629
1,532
1,427
1,588
1,505
219.06
(0.82%)
2.83%
—
24.04
Div yield (avg)%
30.10
28.90
29.20
28.57
29.09
28.04
26.97
26.09
27.27
26.51
5.05
26.97
28.31
86
11.25
Payout ratio%
26.78
25.77
24.57
26.13
28.37
28.53
25.59
24.98
25.68
26.40
5.51
25.68
25.95
81
50.04
Shares (diluted)M
55.11
63.96
71.46
73.47
86.71
83.62
96.25
97.83
93.36
108.5
50.96
4.58%
7.44%
19
28.37
Buyback yield%
25.53
24.73
27.08
26.45
25.49
23.31
20.85
23.28
21.68
20.70
17.84
21.68
24.02
55
0.632
D/E ratiox
0.779
0.838
0.903
0.875
0.856
0.891
0.891
0.824
0.852
0.885
0.217
0.885
0.865
19
40.52
Enterprise value₩B
4.786
4.534
4.846
4.226
3.775
3.507
3.649
3.102
2.964
3.205
44.22
(3.22%)
(3.97%)
14
33.85
LT debt₩B
37.52
43.49
46.13
49.78
53.96
63.90
74.66
80.25
83.54
85.96
26.93
9.76%
10.07%
80
Revenue
₩72.67B
4.66%
1.00×
Cost of revenue
₩39.04B
4.46%
0.98×
Operating expenses
₩10.81B
5.04%
1.04×