0.219
Revenue₩B
2.877
2.930
3.081
3.140
3.236
3.377
3.554
3.570
3.649
3.720
0.240
2.83%
2.98%
13
25.42
Revenue growth%
20.94
22.11
22.84
23.57
24.79
23.23
22.89
25.18
26.43
26.89
25.46
25.18
23.40
22
5.67
Gross margin%
30.34
32.05
30.18
31.60
28.93
28.12
29.04
28.39
30.85
30.86
9.83
29.04
30.26
59
16.07
Operating margin%
6.52
5.82
6.49
4.25
2.64
0.85
2.50
0.40
0.40
0.55
28.40
0.55
2.57
24
24.86
Net margin%
30.74
31.57
28.66
26.16
26.79
27.85
29.60
31.09
33.38
34.23
8.67
31.09
30.17
8
37.09
P/E ratio (avg)x
13.83
14.79
16.31
16.99
16.84
17.02
19.05
18.50
20.65
22.30
12.91
19.05
17.01
19
28.10
EV/EBITx
22.51
24.43
22.93
21.19
20.88
22.27
23.63
23.86
22.89
24.85
25.80
23.63
22.91
70
12.64
FCF yield (avg)%
12.28
11.63
9.25
6.52
6.94
8.14
9.07
6.45
7.59
6.66
26.66
7.59
7.86
26
5.98
FCF margin%
8.69
9.94
8.35
9.48
11.78
11.55
9.06
8.22
8.71
6.62
4.69
8.71
8.89
72
0.737
FCF / Net incomex
1.715
1.747
1.715
1.658
1.582
1.606
1.645
1.561
1.790
1.798
1.162
1.645
1.687
48
15.56
ROIC%
5.70
3.98
5.69
8.23
10.29
11.42
13.98
14.32
12.89
14.22
24.32
13.98
10.86
93
25.67
Return on equity%
15.15
16.56
17.41
18.47
16.57
17.24
19.50
18.90
20.75
22.17
27.15
19.50
17.94
15
25.94
Return on assets%
21.77
22.41
19.57
19.23
19.66
20.32
22.43
24.72
23.90
22.16
10.88
22.43
21.97
95
250.59
EPS₩
221.11
233.41
226.27
200.02
217.00
224.16
221.72
231.53
234.54
216.75
276.61
(0.02%)
(0.98%)
—
9.05
EPS growth%
29.75
30.50
27.64
25.58
25.37
25.80
26.04
27.89
29.39
28.21
29.78
27.89
27.76
9
99.55
Bookvalue per sh₩
209.21
204.10
179.80
169.41
154.11
150.00
150.21
153.42
141.50
137.34
138.44
(2.28%)
(4.61%)
—
204.14
FCF per share₩
78.58
80.32
85.63
96.72
97.35
104.90
127.00
129.63
127.65
134.62
101.40
6.70%
5.38%
—
143.75
Dividend per sh₩
142.76
157.24
150.45
169.43
164.28
179.85
184.22
177.90
161.47
170.55
266.18
0.75%
1.35%
—
27.23
Div yield (avg)%
28.49
29.83
32.66
33.36
33.25
36.18
36.26
38.77
40.42
40.16
11.70
38.77
34.77
57
7.37
Payout ratio%
13.56
16.34
19.29
20.75
22.50
24.53
22.37
21.83
19.91
20.68
23.99
21.83
20.72
66
10.71
Shares (diluted)M
10.06
10.34
9.585
8.278
7.906
7.419
7.395
6.778
7.241
6.896
10.73
(2.70%)
(3.28%)
69
27.18
Buyback yield%
19.00
16.18
13.95
16.18
16.44
15.69
16.27
17.31
14.75
15.62
26.06
15.69
16.18
30
0.382
D/E ratiox
0.766
0.665
0.669
0.601
0.614
0.654
0.570
0.567
0.507
0.473
1.573
0.567
0.607
6
0.877
Enterprise value₩B
7.072
8.258
9.251
9.155
10.65
11.52
12.22
11.69
11.44
11.93
0.763
2.30%
6.80%
84
2.203
LT debt₩B
3.566
4.289
4.529
5.412
5.365
6.403
6.330
7.410
8.830
9.246
3.813
11.50%
10.49%
68
Revenue
₩3.720B
2.98%
1.00×
Cost of revenue
₩2.385B
2.73%
0.98×
Operating expenses
₩843.0M
3.24%
1.03×
Cash and investments
17.65%