3.794
Revenue₩B
9.276
9.318
9.184
9.285
9.157
9.038
8.993
9.252
9.201
9.314
3.941
0.34%
0.22%
93
22.33
Revenue growth%
13.78
10.83
12.91
10.38
9.36
9.66
7.18
4.24
2.22
0.40
15.78
4.24
9.51
33
27.83
Gross margin%
7.47
6.19
6.98
7.75
7.58
6.90
9.54
9.25
8.25
5.69
15.77
8.25
7.52
7
26.81
Operating margin%
9.43
9.55
12.17
10.13
11.80
10.91
12.11
14.30
15.31
18.01
13.74
14.30
11.96
71
26.43
Net margin%
30.97
29.48
30.90
33.70
35.42
37.56
39.12
38.57
36.58
38.67
28.33
38.57
36.00
80
20.10
P/E ratio (avg)x
34.51
33.87
40.12
42.37
45.01
46.43
46.93
45.53
52.35
59.99
13.49
46.93
45.27
14
13.42
EV/EBITx
18.67
20.47
22.58
22.42
20.84
21.80
19.19
20.09
20.57
20.53
19.42
20.53
20.55
75
6.49
FCF yield (avg)%
7.54
4.86
5.13
5.99
7.04
7.49
8.16
5.94
7.85
5.74
8.25
7.49
6.51
72
15.06
FCF margin%
0.97
2.80
3.08
0.56
1.75
2.64
3.93
4.03
5.00
2.03
22.69
3.93
2.72
29
1.426
FCF / Net incomex
2.886
3.251
3.591
3.890
3.996
4.544
5.425
5.802
6.657
6.639
1.792
5.802
4.270
39
12.12
ROIC%
12.40
11.04
10.39
10.15
9.24
9.46
7.27
5.08
5.41
6.24
24.19
6.24
9.35
92
9.70
Return on equity%
19.15
16.61
19.51
17.56
14.63
13.11
11.85
12.26
10.76
8.29
28.66
11.85
13.87
42
24.62
Return on assets%
10.80
9.64
11.25
11.71
11.61
9.22
9.04
9.69
11.89
13.56
2.25
9.69
11.02
55
35.14
EPS₩
13.42
14.93
16.47
17.88
20.51
22.51
20.95
20.87
21.77
22.28
37.56
1.67%
6.30%
—
23.93
EPS growth%
9.07
9.22
9.75
10.67
9.96
7.07
8.68
11.67
11.81
9.29
13.37
9.29
9.52
55
35.92
Bookvalue per sh₩
23.03
25.45
28.08
31.64
32.86
33.99
38.20
36.98
38.53
38.88
36.96
3.42%
4.30%
—
65.42
FCF per share₩
78.17
73.69
74.05
72.44
69.30
75.38
70.62
65.45
68.58
73.11
76.39
1.08%
(0.82%)
—
43.58
Dividend per sh₩
51.31
60.42
66.52
66.61
70.26
77.41
83.47
97.06
112.78
125.64
33.16
12.33%
10.91%
—
8.11
Div yield (avg)%
16.98
18.67
18.74
19.75
19.52
19.67
21.55
21.95
19.44
20.72
12.99
20.72
19.59
81
14.29
Payout ratio%
7.66
10.21
11.75
13.91
11.09
9.30
6.40
3.48
6.44
6.24
20.67
6.40
8.48
41
44.99
Shares (diluted)M
44.84
51.77
59.08
59.15
62.00
68.23
78.37
74.54
71.83
68.32
44.19
1.96%
3.69%
78
12.41
Buyback yield%
2.82
0.52
0.40
0.40
0.40
2.60
3.12
2.67
2.93
5.27
20.91
2.93
2.63
5
1.069
D/E ratiox
0.312
0.290
0.294
0.267
0.244
0.239
0.236
0.228
0.209
0.184
0.610
0.228
0.241
14
1.566
Enterprise value₩B
2.843
2.924
3.170
3.584
3.398
3.508
3.173
3.493
3.716
4.075
1.375
3.70%
4.65%
82
3.435
LT debt₩B
4.205
4.252
4.073
3.869
3.759
4.260
4.393
4.373
4.867
5.382
3.170
7.44%
3.95%
70
Revenue
₩9.314B
0.22%
1.00×
Cost of revenue
₩5.639B
0.28%
1.01×
Operating expenses
₩1.836B
0.52%
1.03×