4.897
Revenue₩B
5.809
6.265
6.666
7.318
7.703
8.438
8.901
9.521
10.09
10.77
5.026
6.94%
7.14%
61
3.73
Revenue growth%
4.20
4.60
4.04
2.10
2.58
4.83
6.52
3.99
1.86
1.99
5.94
3.99
4.01
28
22.63
Gross margin%
19.79
17.98
17.18
14.23
12.86
12.97
13.77
12.50
13.97
15.30
4.30
13.77
14.10
30
18.92
Operating margin%
9.15
10.62
11.55
10.30
12.12
12.53
11.36
14.33
15.84
15.60
20.51
14.33
11.84
73
11.98
Net margin%
0.41
0.40
0.65
0.40
1.57
1.68
2.72
3.41
4.91
6.48
11.52
3.41
1.63
87
25.25
P/E ratio (avg)x
23.07
21.16
20.46
17.84
18.89
18.39
17.83
15.63
13.55
13.37
6.299
15.63
18.12
72
17.08
EV/EBITx
9.276
9.512
9.377
10.06
8.942
8.530
8.363
8.165
7.445
6.900
16.49
8.165
8.736
40
4.44
FCF yield (avg)%
15.38
14.50
16.16
16.32
14.51
14.73
15.91
14.79
16.24
18.26
19.10
15.91
15.64
91
28.56
FCF margin%
25.28
23.80
26.02
27.74
26.59
28.78
28.30
27.05
29.24
26.29
27.10
28.30
26.82
77
0.107
FCF / Net incomex
1.520
1.418
1.567
1.362
1.384
1.449
1.574
1.535
1.627
1.770
0.943
1.574
1.528
87
10.73
ROIC%
26.00
23.49
25.02
25.66
25.06
25.54
27.64
25.62
23.78
22.60
3.92
25.54
25.30
40
22.51
Return on equity%
28.01
29.02
31.70
32.34
30.84
28.90
26.52
25.07
23.52
25.44
27.43
25.44
28.45
12
13.09
Return on assets%
15.80
12.93
11.95
13.81
14.63
13.50
12.48
11.89
11.62
11.79
8.79
11.89
12.71
20
9,225
EPS₩
10,868
11,779
13,323
12,881
13,387
14,056
13,312
14,010
13,365
15,478
10,244
2.94%
4.82%
—
2.66
EPS growth%
25.81
26.86
28.58
30.61
28.71
31.47
29.54
27.47
29.30
27.50
9.37
29.30
28.64
26
7,484
Bookvalue per sh₩
10,865
9,877
10,320
10,213
10,145
10,144
11,074
11,610
12,707
13,246
2,356
5.48%
1.36%
—
3,731
FCF per share₩
9,543
9,946
10,899
10,707
10,863
10,062
10,329
9,708
9,086
8,673
9,486
(4.40%)
(0.75%)
—
5,659
Dividend per sh₩
5,283
5,532
6,156
5,810
5,306
5,061
5,353
5,136
5,851
6,557
1,600
4.33%
1.25%
—
7.37
Div yield (avg)%
7.55
10.46
12.90
13.47
12.39
13.25
10.61
9.19
11.02
11.51
25.05
11.02
11.26
47
5.64
Payout ratio%
14.64
16.79
14.53
15.79
16.67
16.86
16.61
17.03
19.06
20.03
2.74
17.03
16.73
70
1.052
Shares (diluted)M
1.778
1.972
2.148
2.237
2.456
2.810
3.337
3.973
4.611
5.546
1.036
17.69%
13.75%
73
8.73
Buyback yield%
26.96
28.81
31.24
29.02
31.17
29.57
31.08
30.05
31.03
29.11
10.08
30.05
29.81
34
0.228
D/E ratiox
1.538
1.597
1.591
1.493
1.580
1.696
1.514
1.589
1.540
1.440
1.308
1.540
1.560
62
4.401
Enterprise value₩B
4.982
4.714
4.208
4.027
3.557
3.340
3.318
3.363
3.201
3.089
0.580
(2.78%)
(5.43%)
74
6.696
LT debt₩B
0.829
0.888
0.899
0.896
0.987
1.109
1.214
1.159
1.214
1.299
2.235
5.64%
5.39%
73
Revenue
₩10.77B
7.14%
1.00×
Cost of revenue
₩5.864B
7.17%
1.00×
Operating expenses
₩2.403B
6.27%
0.92×
Goodwill & intangibles
19.28%