62.96
Revenue₩B
97.84
103.1
106.3
108.1
114.5
117.5
122.3
129.3
132.2
138.5
66.41
3.88%
3.99%
37
28.54
Revenue growth%
1.89
1.04
1.98
1.60
2.89
0.66
0.40
0.40
0.40
0.97
17.69
0.40
1.01
65
14.44
Gross margin%
15.35
14.92
16.35
14.66
13.62
16.58
16.72
14.32
12.27
9.91
22.27
14.32
14.79
84
20.06
Operating margin%
16.97
19.07
16.17
15.59
15.49
15.02
16.81
18.14
17.87
20.54
10.38
17.87
16.89
22
9.39
Net margin%
21.61
20.44
19.65
18.89
21.10
20.49
18.87
19.35
18.80
18.72
26.44
18.87
19.50
74
36.63
P/E ratio (avg)x
24.87
27.44
28.51
26.77
26.02
29.55
33.28
32.76
31.40
32.66
16.80
32.66
29.03
46
14.01
EV/EBITx
32.09
33.34
36.49
33.59
33.82
37.20
40.58
41.47
42.55
40.89
26.76
40.89
36.85
64
6.23
FCF yield (avg)%
4.66
3.65
5.22
7.05
5.45
6.67
4.71
5.54
5.38
8.19
11.58
5.54
5.42
61
24.08
FCF margin%
0.40
2.18
0.58
0.40
0.40
2.89
0.40
2.67
4.13
6.24
8.01
2.89
1.38
82
0.484
FCF / Net incomex
1.307
1.549
1.586
1.697
1.861
1.902
1.943
2.051
2.371
2.670
0.923
2.051
1.881
23
18.47
ROIC%
20.86
19.61
21.08
19.19
19.19
21.25
19.41
19.37
16.83
18.31
3.78
19.37
19.39
64
6.39
Return on equity%
22.80
25.21
27.75
27.95
25.18
27.28
25.90
23.76
26.24
26.90
20.19
26.24
26.07
78
4.49
Return on assets%
8.25
6.22
4.82
6.53
4.75
2.50
3.66
3.99
3.32
2.74
26.75
3.32
4.37
12
388.98
EPS₩
738.16
787.64
866.75
942.36
1,098
1,088
1,270
1,506
1,654
1,784
428.67
10.19%
10.54%
—
5.37
EPS growth%
23.58
22.55
20.67
17.98
16.79
15.00
12.21
11.75
12.95
15.15
8.42
12.95
15.97
14
106.68
Bookvalue per sh₩
328.26
379.81
382.06
405.24
439.25
529.45
620.07
653.61
769.70
929.64
372.06
16.18%
11.28%
—
355.81
FCF per share₩
485.16
545.39
540.79
535.90
630.57
726.14
844.02
918.77
973.97
993.70
301.84
9.52%
8.71%
—
555.77
Dividend per sh₩
682.77
717.99
687.76
771.67
773.43
825.44
806.31
905.69
890.77
939.09
271.43
3.96%
4.40%
—
24.41
Div yield (avg)%
8.37
5.86
5.93
5.58
4.43
4.52
3.58
3.94
2.25
4.67
21.51
3.94
4.60
56
2.58
Payout ratio%
25.35
25.52
23.59
26.19
24.16
22.14
22.45
25.38
24.36
22.96
27.56
22.96
24.26
60
90.34
Shares (diluted)M
95.74
103.0
100.7
95.40
98.65
90.79
95.10
93.49
91.10
101.3
92.32
0.54%
0.04%
74
4.61
Buyback yield%
24.57
25.73
26.30
26.76
27.99
29.39
27.18
29.48
30.24
32.26
13.28
29.48
27.58
18
0.900
D/E ratiox
0.736
0.773
0.752
0.808
0.832
0.835
0.955
0.884
0.867
0.843
0.951
0.867
0.833
14
91.28
Enterprise value₩B
129.8
133.9
136.3
160.3
169.2
192.6
231.2
258.4
267.4
298.8
101.8
12.04%
10.14%
46
58.53
LT debt₩B
78.41
81.25
78.10
75.81
79.23
89.22
88.96
91.93
100.3
103.0
49.11
5.40%
2.48%
91
Revenue
₩138.5B
3.99%
1.00×
Cost of revenue
₩79.02B
3.80%
0.98×
Operating expenses
₩26.69B
4.15%
1.02×