3.285
Revenue₩B
5.697
5.631
5.558
5.638
5.809
5.824
5.859
5.965
6.002
6.144
3.397
1.13%
0.61%
64
16.69
Revenue growth%
14.73
12.47
15.11
17.39
15.58
14.76
17.25
15.48
13.77
16.27
14.44
15.48
15.29
77
21.49
Gross margin%
12.86
10.70
8.04
9.14
6.26
7.66
5.04
4.54
6.30
3.95
12.96
5.04
6.98
43
7.81
Operating margin%
17.29
14.46
15.76
14.39
14.18
11.92
12.14
13.57
15.56
13.63
17.11
13.57
14.29
83
20.55
Net margin%
8.07
9.51
8.18
7.16
8.96
10.34
11.83
9.16
9.73
7.78
26.89
9.73
9.06
50
17.10
P/E ratio (avg)x
42.98
48.89
53.26
52.43
52.42
51.31
53.01
50.93
58.34
55.61
13.95
53.01
52.42
74
33.30
EV/EBITx
18.36
17.68
19.56
21.06
21.39
21.96
19.77
18.43
16.38
16.01
30.92
18.43
18.99
89
13.57
FCF yield (avg)%
23.01
20.06
19.02
21.06
20.57
22.44
22.36
23.05
22.54
22.15
18.28
22.44
22.26
30
22.00
FCF margin%
22.88
25.59
23.31
24.75
25.27
27.74
26.38
29.06
28.54
27.03
28.24
27.74
25.99
10
1.519
FCF / Net incomex
0.268
0.325
0.387
0.453
0.541
0.629
0.742
0.864
0.848
0.931
1.047
0.848
0.585
74
14.80
ROIC%
9.92
8.88
6.74
4.92
7.09
9.62
6.71
4.83
7.26
4.53
2.68
6.71
6.91
70
2.92
Return on equity%
17.98
16.85
16.58
15.66
12.98
10.08
7.23
6.22
8.88
6.42
19.14
7.23
11.53
33
22.87
Return on assets%
21.38
18.95
17.83
16.26
14.93
12.32
11.00
9.83
12.27
12.64
9.37
12.27
13.78
49
152.59
EPS₩
972.03
1,104
1,167
1,225
1,398
1,539
1,531
1,465
1,556
1,665
162.87
3.56%
5.51%
—
11.45
EPS growth%
18.14
16.05
15.72
18.03
16.57
19.35
18.70
16.83
14.59
16.86
13.09
16.86
16.85
34
669.12
Bookvalue per sh₩
986.78
1,043
1,141
1,119
1,236
1,317
1,253
1,433
1,445
1,522
949.06
4.26%
4.87%
—
239.50
FCF per share₩
324.85
331.81
335.37
334.53
334.43
350.00
334.63
305.29
326.54
358.38
766.85
1.39%
1.97%
—
425.34
Dividend per sh₩
1,129
1,251
1,382
1,524
1,743
1,674
1,749
1,996
2,326
2,704
746.29
9.18%
10.23%
—
21.60
Div yield (avg)%
24.13
23.84
22.34
22.51
19.54
21.35
19.91
20.37
19.21
17.85
5.36
19.91
20.86
46
18.56
Payout ratio%
12.65
12.29
11.82
10.67
9.17
9.78
8.10
7.72
5.29
6.85
8.96
7.72
9.48
22
8.467
Shares (diluted)M
11.34
11.86
12.86
13.61
15.62
16.04
17.80
20.27
20.57
21.59
8.355
6.69%
6.79%
19
6.25
Buyback yield%
7.78
5.10
2.17
0.40
1.78
1.48
2.78
2.38
2.98
3.06
16.98
2.78
2.58
92
1.187
D/E ratiox
2.203
2.493
2.805
2.850
3.068
3.470
3.654
4.011
4.043
4.414
1.518
4.011
3.269
58
7.769
Enterprise value₩B
5.867
6.329
6.884
8.263
9.254
10.41
10.57
10.90
10.65
11.66
6.676
4.72%
7.19%
14
6.960
LT debt₩B
2.908
3.126
2.635
2.380
2.346
2.209
2.157
2.313
1.970
2.023
3.771
(2.92%)
(3.21%)
65
Revenue
₩6.144B
0.61%
1.00×
Cost of revenue
₩3.580B
0.89%
1.03×
Operating expenses
₩1.129B
0.30%
0.97×
Cash and investments
17.96%