13.78
Revenue₩B
8.816
8.952
9.054
9.350
9.841
10.18
10.65
11.08
11.35
11.98
15.11
4.01%
3.30%
7
5.45
Revenue growth%
29.35
31.64
31.00
29.75
29.02
29.51
28.93
31.28
30.43
32.60
19.65
30.43
30.09
83
7.19
Gross margin%
31.45
32.35
33.07
31.64
32.35
33.11
33.20
30.86
30.78
32.90
14.27
32.90
32.35
35
29.94
Operating margin%
29.21
27.68
29.47
27.56
25.01
24.01
22.52
23.08
25.61
25.06
27.26
24.01
25.34
20
28.14
Net margin%
10.09
9.46
9.93
12.36
13.75
12.78
14.29
11.81
9.01
9.19
20.54
11.81
10.95
87
32.02
P/E ratio (avg)x
22.34
19.95
19.01
19.09
17.72
17.08
17.59
17.10
17.16
17.08
7.624
17.10
17.65
24
14.71
EV/EBITx
47.81
55.31
59.69
58.38
63.24
70.92
73.07
80.17
81.86
98.19
19.31
80.17
67.08
80
16.38
FCF yield (avg)%
24.72
26.93
25.48
24.18
21.75
24.47
26.79
24.59
25.30
22.74
22.98
24.59
24.65
29
18.42
FCF margin%
18.24
17.60
17.86
17.47
14.87
16.90
14.82
14.70
17.23
18.12
21.90
16.90
17.35
85
1.253
FCF / Net incomex
0.853
0.840
0.970
1.134
1.163
1.270
1.216
1.195
1.281
1.368
0.177
1.270
1.179
23
5.67
ROIC%
2.33
3.31
0.69
0.40
0.40
0.40
2.93
2.73
1.13
2.13
18.56
2.13
1.63
80
2.04
Return on equity%
11.40
9.79
7.21
10.03
8.55
8.99
7.62
9.39
6.40
4.44
12.17
7.62
8.77
74
7.70
Return on assets%
19.17
17.40
18.34
16.55
18.18
18.18
19.91
19.67
19.11
20.64
17.31
19.67
18.72
81
511.54
EPS₩
174.05
185.10
216.11
227.24
261.46
261.87
247.13
281.22
314.97
337.04
545.10
5.21%
8.14%
—
14.04
EPS growth%
14.22
11.59
11.63
10.40
12.87
13.91
11.62
13.55
15.13
14.37
29.70
13.91
13.21
11
238.89
Bookvalue per sh₩
476.55
522.87
509.42
554.15
594.31
593.58
598.74
574.36
623.56
587.15
307.74
(0.24%)
1.98%
—
241.79
FCF per share₩
428.91
436.05
442.22
462.05
529.62
567.92
625.67
662.86
746.39
856.80
95.59
10.10%
7.38%
—
309.12
Dividend per sh₩
292.92
263.66
242.59
223.74
221.46
220.03
225.97
212.77
195.21
176.89
440.63
(4.39%)
(4.43%)
—
20.52
Div yield (avg)%
10.36
11.90
12.95
12.66
13.32
13.44
14.04
15.82
17.13
16.40
16.31
15.82
13.38
57
28.57
Payout ratio%
25.82
23.06
21.30
19.53
22.18
23.81
23.18
22.45
24.47
25.62
17.41
23.81
23.12
48
10.19
Shares (diluted)M
11.60
12.38
12.13
11.86
13.71
14.54
15.75
17.08
17.86
19.51
9.881
7.31%
4.55%
8
15.51
Buyback yield%
5.69
4.56
4.58
7.06
6.82
6.63
8.80
7.51
6.61
9.44
13.63
7.51
6.72
33
0.540
D/E ratiox
0.403
0.435
0.493
0.510
0.564
0.526
0.564
0.562
0.564
0.528
1.141
0.562
0.527
25
4.289
Enterprise value₩B
7.965
8.774
8.471
9.336
9.865
9.451
9.039
9.791
10.68
12.00
11.93
3.99%
4.21%
21
4.262
LT debt₩B
2.718
2.440
2.624
2.298
1.989
2.063
1.891
1.739
1.575
1.572
10.21
(4.60%)
(6.82%)
43
Revenue
₩11.98B
3.30%
1.00×
Cost of revenue
₩5.820B
3.31%
1.00×
Operating expenses
₩2.213B
3.32%
1.00×