1.989
Revenue₩B
4.860
4.977
4.922
4.935
4.845
4.831
4.736
4.771
4.888
4.833
2.061
(0.05%)
(0.04%)
9
25.60
Revenue growth%
29.42
27.69
25.39
25.79
28.76
30.66
30.13
29.16
26.81
28.04
13.59
29.16
28.40
62
10.44
Gross margin%
19.45
19.86
22.19
22.53
24.97
23.67
24.99
24.61
23.14
25.77
16.22
24.61
23.40
22
4.57
Operating margin%
8.05
7.25
9.59
11.98
11.13
11.23
9.18
6.49
6.48
4.40
24.12
6.49
8.61
94
2.28
Net margin%
18.32
15.89
18.37
18.52
20.45
22.26
24.09
25.81
28.62
30.17
26.18
25.81
21.36
54
16.47
P/E ratio (avg)x
5.967
5.366
5.120
5.039
4.506
4.703
4.241
4.455
4.443
4.191
20.34
4.443
4.604
68
16.99
EV/EBITx
23.26
24.80
26.79
26.94
25.83
25.90
26.35
30.96
35.20
40.82
36.40
30.96
26.57
62
22.74
FCF yield (avg)%
13.52
14.62
16.72
15.81
16.26
18.43
19.75
20.28
18.59
19.78
13.07
19.75
17.57
16
9.18
FCF margin%
22.09
22.43
19.53
21.99
21.06
20.41
19.88
21.48
19.49
21.46
17.99
20.41
21.26
43
1.141
FCF / Net incomex
2.060
2.315
2.565
2.569
2.515
2.473
2.714
2.758
2.682
2.967
0.290
2.714
2.567
94
17.50
ROIC%
18.90
20.78
19.15
18.38
21.17
19.18
19.60
18.55
20.22
22.47
21.90
19.60
19.39
66
20.39
Return on equity%
29.08
30.84
30.05
31.91
31.18
30.43
31.05
32.03
30.63
32.75
15.25
31.05
30.95
72
24.61
Return on assets%
26.79
29.57
29.82
32.14
33.03
32.60
34.72
31.94
34.07
31.51
24.24
32.60
32.04
74
217.04
EPS₩
243.55
270.06
279.69
312.22
325.88
362.77
417.55
459.43
484.37
550.77
231.43
11.07%
9.17%
—
29.51
EPS growth%
10.23
12.41
12.90
10.38
8.39
7.68
4.76
7.21
5.35
4.18
10.94
5.35
8.03
57
331.97
Bookvalue per sh₩
283.26
267.14
258.82
294.41
327.07
374.61
432.15
417.69
413.63
425.57
259.00
5.41%
4.15%
—
245.47
FCF per share₩
266.37
291.82
298.72
300.67
301.94
289.14
292.68
327.01
343.21
338.63
92.63
2.32%
3.26%
—
60.11
Dividend per sh₩
169.73
158.76
179.19
201.65
201.57
211.93
200.29
219.69
219.97
223.47
111.31
2.08%
4.20%
—
26.68
Div yield (avg)%
24.39
26.38
28.31
27.29
28.03
26.54
28.81
25.99
25.16
26.48
6.10
26.48
26.51
77
26.30
Payout ratio%
1.84
0.40
0.40
1.54
2.66
1.92
1.12
0.40
0.40
1.91
16.74
1.12
1.33
95
7.151
Shares (diluted)M
11.45
12.72
12.75
14.89
17.55
19.60
21.99
25.46
29.92
31.88
7.118
12.68%
11.34%
17
16.99
Buyback yield%
3.59
4.72
7.12
5.48
7.46
7.01
6.33
6.63
7.52
6.48
20.82
6.63
6.55
58
0.935
D/E ratiox
1.856
2.068
2.010
2.119
1.944
2.073
2.314
2.200
2.289
2.306
0.440
2.289
2.096
69
2.071
Enterprise value₩B
2.576
2.692
3.067
3.126
3.557
3.839
4.285
4.385
5.050
5.685
4.214
9.83%
8.43%
37
1.238
LT debt₩B
3.589
3.862
4.204
3.926
4.276
4.522
4.066
3.886
3.588
3.236
3.679
(5.42%)
(0.27%)
94
Revenue
₩4.833B
(0.04%)
1.00×
Cost of revenue
₩2.153B
0.17%
1.02×
Operating expenses
₩1.042B
(0.53%)
0.95×
Cash and investments
17.30%