1.612
Revenue₩B
3.512
3.748
4.024
4.246
4.534
4.834
5.231
5.657
6.070
6.382
1.765
7.08%
6.74%
67
29.11
Revenue growth%
11.59
13.33
10.43
7.47
10.20
9.64
11.39
12.10
9.97
8.64
6.30
9.97
10.31
43
6.04
Gross margin%
3.04
2.34
0.86
1.12
0.40
0.40
0.40
2.41
0.45
0.40
11.53
0.40
0.65
28
6.29
Operating margin%
2.37
3.08
2.72
0.40
1.43
4.41
2.59
5.47
2.47
3.10
24.19
3.10
2.65
30
18.67
Net margin%
4.24
5.16
8.05
9.42
8.39
10.79
8.42
8.43
7.28
9.93
29.78
8.43
8.40
47
17.53
P/E ratio (avg)x
21.77
21.46
23.50
25.27
27.63
29.50
31.57
34.00
39.20
41.37
29.78
34.00
28.57
37
29.62
EV/EBITx
41.12
43.38
42.25
44.04
48.06
46.89
48.52
47.66
53.22
52.14
21.70
48.52
47.27
67
6.21
FCF yield (avg)%
21.62
19.86
19.11
20.59
19.36
20.46
18.27
19.55
18.40
19.95
21.86
19.55
19.70
55
27.69
FCF margin%
24.37
23.19
21.25
19.39
19.70
21.10
18.85
20.10
22.86
22.59
13.25
21.10
21.17
87
0.920
FCF / Net incomex
1.108
1.082
1.170
1.000
0.935
0.876
0.908
0.935
0.906
0.848
0.847
0.906
0.935
61
25.49
ROIC%
25.51
25.18
26.66
26.07
25.18
22.98
22.35
23.64
21.95
22.04
15.16
22.35
24.41
32
12.52
Return on equity%
18.56
19.76
19.48
20.05
21.00
18.76
16.53
14.53
12.03
12.73
24.14
14.53
18.66
66
15.58
Return on assets%
19.55
18.33
17.65
17.88
14.91
17.11
16.95
17.77
16.82
19.18
8.79
17.11
17.71
94
420.66
EPS₩
214.77
224.37
238.28
226.96
202.50
210.31
214.95
207.14
199.34
215.96
468.22
1.30%
(0.72%)
—
15.58
EPS growth%
26.68
26.74
26.43
24.37
24.03
26.13
24.31
22.24
20.67
19.57
21.70
22.24
24.34
28
135.91
Bookvalue per sh₩
86.10
85.07
81.17
83.67
83.65
83.19
89.65
95.40
97.12
93.01
420.62
2.14%
0.45%
—
437.98
FCF per share₩
155.17
140.24
121.80
112.99
99.50
106.52
112.84
124.47
121.70
132.12
306.29
5.83%
(1.42%)
—
393.82
Dividend per sh₩
408.65
401.30
368.41
367.26
402.18
451.82
432.93
463.22
463.27
499.47
241.99
4.43%
1.51%
—
17.74
Div yield (avg)%
13.09
14.35
12.72
13.80
13.10
15.61
14.04
13.36
12.23
14.68
10.48
14.04
13.58
40
29.57
Payout ratio%
4.98
4.59
2.75
1.38
2.85
3.87
2.69
2.58
0.68
3.00
23.98
2.69
2.80
24
7.934
Shares (diluted)M
6.474
6.789
7.502
7.688
7.466
6.574
6.305
6.174
6.519
6.334
7.695
(3.23%)
(0.46%)
83
3.89
Buyback yield%
26.12
25.60
23.84
21.33
20.57
23.41
25.72
23.60
24.30
21.95
15.83
23.60
23.72
13
0.470
D/E ratiox
0.951
0.877
0.964
0.939
0.847
0.795
0.884
0.899
0.906
0.854
1.765
0.884
0.891
87
0.721
Enterprise value₩B
4.202
4.655
4.565
4.765
4.470
5.092
4.649
4.873
5.499
5.113
5.060
2.72%
1.76%
48
5.511
LT debt₩B
3.869
3.655
3.553
3.603
3.809
3.714
3.922
4.004
4.538
4.798
3.688
4.73%
3.41%
77
Revenue
₩6.382B
6.74%
1.00×
Cost of revenue
₩4.468B
6.74%
1.00×
Operating expenses
₩1.060B
6.08%
0.94×
Cash and investments
17.02%