2,149
Revenue₩B
1,772
1,878
2,050
2,253
2,414
2,575
2,763
2,978
3,171
3,429
2,332
7.27%
7.47%
76
10.93
Revenue growth%
14.92
12.28
9.69
10.37
7.38
9.54
6.56
8.15
9.26
9.09
15.01
9.09
9.40
74
5.26
Gross margin%
35.68
36.08
33.54
34.85
32.39
34.02
36.48
36.30
38.16
35.73
27.31
36.30
35.71
48
3.62
Operating margin%
12.63
10.68
10.01
7.34
9.21
9.58
10.08
8.02
7.02
5.32
14.06
8.02
9.40
42
5.55
Net margin%
9.67
10.87
12.90
10.49
10.76
8.17
10.86
9.05
6.47
7.62
9.38
8.17
10.08
7
23.87
P/E ratio (avg)x
34.65
39.88
41.19
46.04
48.27
49.72
57.54
57.27
60.20
66.80
6.529
57.54
49.00
66
8.051
EV/EBITx
27.11
26.45
26.14
26.54
24.46
24.71
27.70
27.38
30.07
27.20
11.21
27.38
26.82
60
6.51
FCF yield (avg)%
5.01
2.03
4.10
2.19
2.41
4.38
3.50
3.21
1.58
0.40
6.49
3.21
2.81
76
19.04
FCF margin%
0.40
2.44
2.06
2.44
5.12
5.05
7.72
7.41
8.14
10.66
17.72
7.72
5.08
94
0.154
FCF / Net incomex
1.026
1.042
0.996
1.109
1.146
1.238
1.318
1.376
1.518
1.412
1.544
1.376
1.192
34
13.26
ROIC%
17.49
15.78
15.24
16.43
15.66
16.87
19.58
22.29
19.58
21.37
19.95
19.58
17.18
89
11.47
Return on equity%
14.55
15.83
17.68
18.17
19.49
21.80
22.14
20.11
22.69
22.49
3.13
22.14
19.80
7
24.66
Return on assets%
16.66
18.55
17.36
15.74
17.26
20.19
20.76
19.77
17.27
19.44
20.92
19.77
17.96
26
10,194
EPS₩
45,030
47,440
45,675
51,759
50,160
56,606
54,889
60,689
70,782
68,289
11,201
6.37%
4.35%
—
2.77
EPS growth%
33.12
31.02
28.44
26.38
23.65
20.88
21.33
18.63
17.33
19.30
20.93
19.30
22.49
92
32,013
Bookvalue per sh₩
25,394
27,298
27,746
31,344
29,818
31,884
29,395
31,820
29,445
32,231
55,961
1.57%
2.31%
—
32,146
FCF per share₩
36,375
42,500
45,862
50,038
47,423
46,765
43,576
45,037
52,678
59,756
9,394
4.73%
5.34%
—
16,431
Dividend per sh₩
9,489
9,100
10,149
10,191
10,935
10,818
11,618
11,131
12,079
11,490
55,742
1.00%
1.39%
—
16.60
Div yield (avg)%
9.98
8.59
11.08
11.26
14.11
11.44
9.12
6.69
4.01
3.88
9.56
6.69
9.55
84
8.11
Payout ratio%
6.35
9.29
8.92
9.55
7.91
10.17
8.13
11.00
10.05
11.47
19.13
10.17
9.42
71
27.88
Shares (diluted)M
24.64
22.12
22.15
23.55
21.43
21.34
20.67
21.31
22.43
22.60
28.11
1.06%
(1.14%)
21
28.85
Buyback yield%
28.29
30.09
32.44
32.48
33.43
34.32
34.15
34.27
34.55
34.87
4.10
34.32
33.79
9
1.333
D/E ratiox
0.487
0.547
0.540
0.622
0.690
0.641
0.640
0.723
0.737
0.763
0.465
0.723
0.641
47
1,139
Enterprise value₩B
2,695
2,648
2,674
2,467
2,653
2,471
2,538
2,602
2,891
2,822
2,063
1.24%
1.42%
43
1,467
LT debt₩B
1,876
1,829
1,987
1,958
2,005
2,235
2,385
2,443
2,507
2,875
754.6
7.48%
5.80%
90
Revenue
₩3.429T
7.47%
1.00×
Cost of revenue
₩1.793T
7.24%
0.98×
Operating expenses
₩461.5B
7.61%
1.01×