33.81
Revenue₩B
93.61
96.12
99.42
104.6
108.2
108.8
109.5
113.9
118.4
119.3
36.03
1.96%
2.99%
6
21.87
Revenue growth%
28.83
29.10
29.87
30.92
33.20
31.38
28.38
27.78
27.92
28.70
8.96
28.38
28.96
44
16.81
Gross margin%
19.19
20.24
17.77
18.30
16.00
16.27
13.30
14.81
13.98
11.28
15.77
13.98
16.13
86
25.25
Operating margin%
29.16
26.66
28.11
26.73
25.41
28.07
29.91
29.93
30.56
27.96
27.36
29.91
28.09
27
14.29
Net margin%
11.09
9.03
8.18
10.66
12.68
12.16
14.81
17.53
15.59
15.32
7.22
15.32
12.42
48
8.399
P/E ratio (avg)x
32.93
36.95
39.70
38.39
40.86
39.80
42.33
43.99
42.72
42.54
18.98
42.54
40.33
17
33.75
EV/EBITx
9.106
10.18
10.80
11.54
10.49
11.48
10.25
11.34
11.62
11.69
19.80
11.48
11.07
66
11.81
FCF yield (avg)%
27.87
25.73
28.62
28.16
27.34
25.67
27.65
25.35
25.87
28.83
28.02
25.87
27.49
59
26.13
FCF margin%
21.67
18.78
20.90
21.37
20.01
22.79
22.89
23.83
23.84
23.70
9.75
23.70
22.23
65
0.222
FCF / Net incomex
0.806
0.844
0.855
0.769
0.672
0.734
0.767
0.769
0.709
0.674
0.403
0.734
0.768
48
9.36
ROIC%
14.98
15.42
13.57
13.34
14.01
14.38
11.98
10.77
11.78
11.69
16.47
11.78
13.45
78
11.52
Return on equity%
30.77
31.03
30.34
30.22
30.00
29.09
31.84
33.80
35.91
34.83
21.89
33.80
30.90
66
16.29
Return on assets%
12.69
13.57
13.75
16.74
17.97
19.30
17.16
15.03
17.15
17.33
21.29
17.16
16.94
48
271.55
EPS₩
339.50
362.22
394.57
428.55
431.01
495.39
508.33
550.70
571.70
596.78
277.46
6.72%
5.70%
—
15.37
EPS growth%
25.79
23.43
24.88
24.64
24.87
22.40
24.45
22.61
25.36
24.07
13.80
24.07
24.55
13
571.01
Bookvalue per sh₩
501.45
542.31
517.25
520.84
482.15
544.79
522.77
496.76
513.47
553.57
332.50
2.80%
2.18%
—
562.99
FCF per share₩
243.80
242.33
283.27
312.96
379.10
409.73
491.49
523.55
545.68
591.96
362.76
9.32%
10.52%
—
313.56
Dividend per sh₩
245.56
247.86
248.91
247.02
220.46
198.81
207.07
189.18
177.68
178.16
265.59
(4.17%)
(3.34%)
—
12.73
Div yield (avg)%
28.49
30.40
30.76
31.06
28.13
25.51
25.39
22.80
20.75
18.18
7.65
22.80
26.82
20
25.73
Payout ratio%
19.80
22.69
24.69
22.06
20.17
17.97
17.69
20.57
23.37
22.44
25.25
20.57
21.31
68
34.51
Shares (diluted)M
33.51
33.05
31.98
31.42
29.83
31.75
28.40
27.24
25.55
25.78
33.93
(2.88%)
(2.42%)
13
18.76
Buyback yield%
22.20
23.73
23.00
20.86
20.99
23.81
25.14
26.34
25.59
22.83
19.51
25.14
23.36
54
0.531
D/E ratiox
2.035
2.239
2.166
2.107
2.086
2.004
2.121
2.268
2.244
2.559
1.442
2.244
2.144
8
4.895
Enterprise value₩B
131.9
158.0
172.1
204.4
240.6
275.5
317.6
332.8
331.0
329.7
80.28
6.50%
9.23%
62
91.40
LT debt₩B
85.44
92.49
97.36
108.7
115.3
110.0
116.5
129.4
146.3
146.2
23.30
4.87%
5.76%
79
Revenue
₩119.3B
2.99%
1.00×
Cost of revenue
₩59.27B
3.24%
1.02×
Operating expenses
₩24.15B
2.59%
0.96×