0.532
Revenue₩B
4.481
4.486
4.600
4.741
4.896
5.052
5.227
5.416
5.473
5.532
0.545
2.47%
2.05%
49
2.57
Revenue growth%
12.23
12.11
11.88
14.67
14.98
14.57
14.73
16.99
19.07
18.31
13.20
16.99
14.70
60
12.57
Gross margin%
17.22
18.13
20.41
20.71
23.70
23.69
21.54
22.41
19.85
18.62
29.37
21.54
20.56
16
16.49
Operating margin%
23.88
24.41
24.43
22.95
23.91
25.35
26.38
28.86
31.85
33.63
21.14
28.86
24.89
14
20.52
Net margin%
19.74
17.41
15.52
16.14
18.82
21.32
19.89
17.64
18.82
17.46
14.74
18.82
18.23
54
10.02
P/E ratio (avg)x
28.22
31.88
31.07
35.84
35.92
34.72
36.23
40.78
39.99
37.67
6.463
37.67
35.88
76
33.19
EV/EBITx
46.63
51.58
59.65
64.66
67.83
65.89
71.78
76.76
84.19
94.40
11.29
76.76
66.86
59
10.53
FCF yield (avg)%
8.88
9.39
7.04
4.43
3.26
1.61
2.53
5.46
3.94
5.49
5.85
3.94
4.94
18
25.36
FCF margin%
7.81
8.46
8.65
11.25
9.90
9.96
8.75
8.79
7.73
8.54
26.96
8.75
8.70
56
0.519
FCF / Net incomex
1.668
1.773
1.916
2.066
2.207
2.088
2.236
2.392
2.255
2.274
0.285
2.255
2.148
63
20.17
ROIC%
27.33
25.11
27.84
25.78
25.07
27.99
26.95
26.85
28.49
27.35
8.74
27.35
27.14
84
22.59
Return on equity%
0.40
0.40
2.61
1.48
3.04
2.45
1.24
3.43
4.34
1.52
27.89
2.45
1.99
59
18.79
Return on assets%
17.02
18.13
19.96
20.09
17.18
14.87
15.43
17.16
14.86
16.02
26.62
15.43
17.09
32
70.47
EPS₩
220.03
246.58
286.84
338.68
383.45
389.22
420.37
414.13
467.95
509.96
74.20
5.87%
9.64%
—
19.39
EPS growth%
2.08
0.74
2.24
4.97
2.14
3.74
4.11
6.37
5.94
3.46
16.31
4.11
3.60
50
127.21
Bookvalue per sh₩
123.07
114.77
104.11
96.10
84.15
75.08
64.90
57.55
49.67
50.35
89.66
(9.76%)
(8.61%)
—
118.47
FCF per share₩
79.25
81.07
93.44
103.30
120.28
136.96
139.32
143.46
150.53
151.27
89.96
4.69%
8.00%
—
125.68
Dividend per sh₩
108.72
99.67
111.33
127.12
139.16
128.49
140.33
159.61
165.25
187.36
86.98
6.13%
6.05%
—
6.77
Div yield (avg)%
23.35
24.00
26.26
29.16
28.49
26.55
25.35
24.29
26.21
27.15
24.42
26.21
26.23
15
24.55
Payout ratio%
18.38
16.05
16.07
13.36
11.42
11.01
10.02
11.20
13.62
11.18
6.10
11.18
12.39
19
19.90
Shares (diluted)M
35.55
36.18
35.22
34.89
37.20
37.49
42.34
42.39
47.06
52.43
19.97
7.11%
4.03%
51
26.76
Buyback yield%
22.61
21.03
20.00
22.95
22.84
20.11
19.10
17.66
15.95
14.80
29.82
17.66
20.06
82
0.583
D/E ratiox
1.357
1.429
1.595
1.551
1.617
1.740
1.978
2.061
2.293
2.485
0.992
2.061
1.678
52
0.463
Enterprise value₩B
3.149
3.034
2.980
2.958
3.042
3.149
2.881
3.048
3.271
2.842
3.367
(1.35%)
(0.05%)
84
4.538
LT debt₩B
4.557
5.281
6.023
6.322
7.216
8.129
7.968
8.798
9.219
9.749
1.219
6.20%
9.38%
77
Revenue
₩5.532B
2.05%
1.00×
Cost of revenue
₩3.205B
2.26%
1.02×
Operating expenses
₩1.174B
1.51%
0.95×
Goodwill & intangibles
16.69%
Cash and investments
15.95%