0.804
Revenue₩B
0.687
0.719
0.745
0.782
0.814
0.843
0.897
0.955
1.003
1.055
0.850
5.32%
5.08%
92
4.42
Revenue growth%
21.76
22.79
25.39
26.86
29.84
32.18
29.78
28.38
26.91
26.22
6.79
28.38
26.88
66
6.56
Gross margin%
15.32
17.22
19.48
19.43
18.26
20.63
21.03
18.61
16.77
14.48
9.87
18.61
18.43
12
4.52
Operating margin%
19.79
21.59
19.49
21.32
24.20
24.76
25.35
23.35
24.04
22.26
29.74
24.04
22.80
6
8.78
Net margin%
30.45
33.37
35.49
37.66
34.70
34.86
37.30
38.15
37.73
35.97
7.36
37.30
35.73
73
32.81
P/E ratio (avg)x
23.79
23.81
22.80
25.72
26.11
25.14
26.72
30.38
31.88
33.17
24.79
30.38
25.92
74
24.99
EV/EBITx
8.508
8.152
8.992
10.44
9.681
10.98
11.20
11.08
10.87
10.39
28.59
10.98
10.41
50
19.71
FCF yield (avg)%
24.45
24.46
25.55
26.38
23.46
22.10
20.02
20.25
21.07
20.06
19.71
20.25
22.78
46
21.31
FCF margin%
7.69
8.91
10.58
11.37
13.24
10.34
9.39
8.64
7.24
9.79
27.02
9.39
9.59
85
0.708
FCF / Net incomex
2.680
2.836
2.732
2.800
3.046
2.938
2.985
3.335
3.537
4.033
0.564
3.335
2.961
38
9.88
ROIC%
2.18
3.91
4.77
3.02
3.11
1.39
3.01
0.40
2.93
4.34
13.95
2.93
3.02
30
11.74
Return on equity%
25.89
28.43
30.74
33.04
34.24
34.82
37.76
37.91
37.08
37.32
20.76
37.32
34.53
86
5.08
Return on assets%
22.19
23.97
21.27
22.03
21.90
19.90
18.17
17.31
16.82
19.67
7.47
18.17
20.59
66
21.69
EPS₩
23.36
25.88
26.87
31.57
32.96
32.99
31.63
35.43
39.53
42.19
23.28
5.07%
5.63%
—
27.79
EPS growth%
1.71
0.40
0.40
0.40
2.56
3.20
4.57
7.16
8.47
7.80
12.25
7.16
2.88
71
61.03
Bookvalue per sh₩
44.06
45.65
48.90
52.23
44.93
38.98
38.95
41.03
34.65
32.33
90.59
(6.37%)
(4.03%)
—
32.99
FCF per share₩
64.43
74.20
80.15
78.57
85.04
98.90
96.13
106.26
125.88
120.00
12.83
7.13%
7.57%
—
15.33
Dividend per sh₩
57.57
59.53
54.37
54.04
60.09
56.40
62.84
66.10
64.70
61.16
87.73
0.35%
(0.19%)
—
11.99
Div yield (avg)%
13.74
13.65
12.94
10.97
8.44
9.85
8.70
7.42
4.77
7.05
12.27
7.42
9.27
57
5.33
Payout ratio%
17.34
14.78
17.43
16.93
15.76
14.08
11.97
13.88
13.43
16.40
9.13
13.88
15.27
50
12.67
Shares (diluted)M
8.247
8.075
8.672
7.853
8.008
8.644
7.728
8.129
8.893
9.574
13.13
3.64%
2.20%
15
7.82
Buyback yield%
26.64
29.14
28.49
27.80
27.97
28.61
25.76
23.54
20.66
21.60
18.09
23.54
27.22
54
0.865
D/E ratiox
0.235
0.219
0.206
0.227
0.256
0.241
0.216
0.197
0.190
0.208
0.535
0.208
0.218
62
0.439
Enterprise value₩B
1.007
1.046
1.180
1.218
1.392
1.347
1.362
1.508
1.649
1.874
0.966
6.12%
6.51%
10
0.881
LT debt₩B
1.394
1.452
1.568
1.634
1.866
1.887
1.964
2.213
2.292
2.322
0.215
4.47%
6.06%
86
Revenue
₩1.055B
5.08%
1.00×
Cost of revenue
₩577.1M
5.43%
1.03×
Operating expenses
₩180.2M
4.46%
0.94×