66.04
Revenue₩B
64.79
67.16
69.80
73.51
78.65
84.49
88.58
94.25
100.5
108.1
73.32
6.56%
6.06%
33
15.62
Revenue growth%
16.36
18.42
19.43
20.47
22.29
23.58
20.78
23.63
22.07
21.42
5.25
22.07
21.10
11
22.64
Gross margin%
24.47
26.18
27.94
30.72
28.71
28.59
29.56
31.88
30.04
27.22
9.61
29.56
28.65
27
9.83
Operating margin%
20.01
20.07
17.49
17.03
18.58
16.18
17.60
16.13
14.49
15.21
24.97
16.13
17.26
42
17.06
Net margin%
25.06
22.16
23.59
21.27
23.33
22.80
20.68
18.12
19.74
18.51
11.83
19.74
21.71
50
31.28
P/E ratio (avg)x
5.366
5.713
6.060
5.343
4.849
4.285
3.901
3.447
3.042
2.784
18.43
3.447
4.567
25
7.602
EV/EBITx
64.17
64.07
68.19
67.64
75.70
87.84
95.06
98.86
114.6
116.0
28.69
98.86
81.77
56
21.73
FCF yield (avg)%
22.20
23.25
25.00
24.44
23.55
20.83
18.91
16.50
15.71
17.26
25.62
17.26
21.51
16
7.75
FCF margin%
8.21
5.59
6.39
6.81
4.23
6.81
9.00
11.79
14.22
13.14
27.81
11.79
7.51
52
0.897
FCF / Net incomex
3.080
3.399
3.341
3.810
4.064
4.549
4.503
4.744
5.426
5.374
1.035
4.744
4.284
80
2.52
ROIC%
17.99
18.58
18.32
19.81
18.33
19.41
17.44
14.85
12.85
10.07
14.59
14.85
18.16
83
4.32
Return on equity%
23.36
20.82
18.77
16.54
16.98
14.71
16.74
17.51
15.34
16.55
8.85
16.55
16.86
16
18.56
Return on assets%
29.03
26.49
24.22
24.28
27.16
26.45
27.46
30.44
27.50
25.67
10.68
27.46
26.82
70
192.78
EPS₩
220.21
237.33
244.99
245.50
264.42
250.24
273.53
259.00
250.21
251.08
215.37
(1.03%)
0.66%
—
22.82
EPS growth%
17.27
17.84
19.97
17.92
18.86
16.43
13.79
13.99
11.96
9.24
28.90
13.79
16.85
71
543.11
Bookvalue per sh₩
441.69
473.42
440.97
409.09
468.41
542.43
542.03
627.53
715.54
781.51
506.60
10.78%
5.46%
—
122.50
FCF per share₩
829.76
955.06
1,095
1,256
1,403
1,461
1,631
1,793
1,993
2,212
169.37
9.53%
11.32%
—
393.13
Dividend per sh₩
442.34
411.19
409.40
460.39
434.23
458.97
413.13
425.29
427.29
446.80
123.66
0.57%
(0.98%)
—
27.13
Div yield (avg)%
31.59
29.32
27.67
29.05
26.41
28.53
27.29
30.28
31.05
30.23
14.56
30.23
29.19
75
13.20
Payout ratio%
15.89
13.00
11.31
14.19
13.91
16.35
19.27
17.58
20.09
21.89
2.44
19.27
16.12
33
51.75
Shares (diluted)M
102.2
100.1
102.4
113.7
126.3
142.1
141.2
166.0
200.5
209.7
51.14
10.68%
8.13%
90
9.06
Buyback yield%
15.69
17.32
15.37
12.49
9.77
11.48
10.82
13.46
10.64
7.88
27.98
10.82
11.98
50
0.385
D/E ratiox
2.145
2.294
2.712
2.804
2.984
3.320
3.712
3.692
3.782
4.200
0.793
3.712
3.152
40
39.85
Enterprise value₩B
64.25
68.48
70.00
68.74
66.98
75.13
73.68
76.18
80.71
80.55
5.263
3.76%
2.74%
30
18.23
LT debt₩B
136.2
151.8
152.2
166.6
170.0
183.5
203.5
238.8
269.9
292.9
103.3
11.49%
8.78%
66
Revenue
₩108.1B
6.06%
1.00×
Cost of revenue
₩73.25B
5.79%
0.97×
Operating expenses
₩13.55B
6.93%
1.08×
Goodwill & intangibles
16.50%