2.211
Revenue₩B
3.693
3.861
3.969
4.136
4.165
4.330
4.558
4.742
4.856
5.075
2.413
4.03%
3.36%
44
11.45
Revenue growth%
26.57
26.04
23.12
24.78
27.24
27.56
28.15
30.96
29.79
30.54
10.88
29.79
27.40
73
4.92
Gross margin%
20.23
20.56
19.11
21.25
20.06
19.46
22.40
24.01
21.70
20.56
22.62
21.70
20.56
72
2.07
Operating margin%
0.40
0.44
0.40
1.88
0.58
3.36
4.21
2.36
2.11
2.74
11.08
2.74
1.99
38
18.72
Net margin%
22.28
20.97
18.10
18.81
21.17
20.63
19.92
22.70
24.45
23.53
16.58
22.70
21.07
86
7.405
P/E ratio (avg)x
54.92
53.23
57.79
60.59
66.85
72.60
74.50
70.84
69.12
70.36
24.32
70.84
67.98
65
13.91
EV/EBITx
10.70
11.79
11.89
13.91
14.44
17.12
18.44
18.06
20.48
23.34
18.24
18.44
15.78
33
19.57
FCF yield (avg)%
0.40
2.05
0.93
3.62
2.21
3.77
1.44
3.38
3.16
2.91
18.83
3.16
2.56
49
16.28
FCF margin%
20.11
18.35
16.71
19.32
21.66
20.09
17.29
14.51
16.26
13.97
6.76
16.26
17.82
16
1.599
FCF / Net incomex
1.398
1.525
1.588
1.586
1.497
1.652
1.513
1.453
1.489
1.411
1.075
1.489
1.505
92
20.31
ROIC%
0.40
0.40
0.40
0.90
0.93
0.40
0.40
0.40
0.40
0.40
14.26
0.40
0.40
22
3.90
Return on equity%
30.32
32.20
33.82
31.53
30.00
30.86
28.56
27.54
26.13
23.57
27.80
27.54
30.16
69
27.35
Return on assets%
14.22
12.78
12.41
13.92
12.48
13.08
12.34
15.10
13.33
15.58
27.80
13.33
13.21
74
158.58
EPS₩
116.07
121.81
143.41
151.36
161.98
171.69
199.00
191.83
202.93
201.86
177.33
4.50%
7.40%
—
24.01
EPS growth%
9.87
10.55
8.85
9.32
7.62
5.35
2.92
1.81
0.40
0.40
14.77
1.81
6.49
90
136.86
Bookvalue per sh₩
32.47
32.61
31.18
36.11
37.19
44.02
45.40
51.56
51.72
52.01
187.41
6.94%
6.40%
—
134.66
FCF per share₩
75.18
74.63
74.42
77.94
76.94
76.24
86.21
100.88
98.29
111.00
184.87
7.60%
3.73%
—
152.48
Dividend per sh₩
139.29
131.51
124.25
113.47
110.47
100.60
109.61
117.03
126.99
117.76
161.58
1.29%
(1.89%)
—
29.05
Div yield (avg)%
3.87
6.59
6.90
8.58
11.14
9.35
8.69
11.00
12.85
10.21
7.18
10.21
9.02
82
20.13
Payout ratio%
19.57
22.55
23.59
24.62
22.71
22.58
20.90
23.56
26.49
28.34
19.70
23.56
23.13
8
13.99
Shares (diluted)M
12.18
10.77
10.31
9.784
10.33
9.681
10.05
9.078
9.385
8.926
14.19
(2.88%)
(3.53%)
22
22.33
Buyback yield%
14.82
15.51
12.98
13.19
13.58
11.72
13.39
16.34
15.08
12.71
11.77
13.39
13.49
6
1.114
D/E ratiox
1.060
1.066
1.163
1.123
1.180
1.142
1.120
1.143
1.293
1.264
0.201
1.143
1.142
76
0.305
Enterprise value₩B
3.701
3.884
4.466
5.206
5.455
5.955
6.957
8.179
8.726
9.487
2.238
11.70%
10.42%
35
4.157
LT debt₩B
3.769
3.620
3.473
3.675
3.805
4.080
4.283
4.498
4.528
5.060
2.877
5.87%
2.80%
22
Revenue
₩5.075B
3.36%
1.00×
Cost of revenue
₩3.411B
3.32%
1.00×
Operating expenses
₩1.063B
3.33%
1.00×
Goodwill & intangibles
19.93%