5.978
Revenue₩B
3.559
3.790
4.102
4.361
4.597
4.822
5.197
5.454
5.808
6.264
6.474
6.39%
6.38%
62
22.05
Revenue growth%
29.10
30.48
32.89
32.89
32.26
30.23
32.69
32.16
32.30
30.30
2.20
32.16
32.21
57
24.91
Gross margin%
7.57
5.10
2.80
3.62
5.02
2.49
1.96
0.40
2.83
1.52
18.73
1.96
2.81
86
7.83
Operating margin%
17.06
18.01
19.37
17.51
14.77
17.06
17.79
18.63
19.13
16.65
2.77
17.79
17.65
65
26.58
Net margin%
18.84
19.34
20.77
19.29
18.53
18.28
20.03
22.05
24.61
25.72
19.91
22.05
19.69
84
26.25
P/E ratio (avg)x
25.48
25.45
27.22
29.90
31.22
27.80
25.34
27.22
25.19
24.11
20.76
25.34
26.35
44
20.69
EV/EBITx
10.24
9.613
9.394
9.333
10.15
10.79
12.18
11.84
10.92
11.00
33.72
11.00
10.52
74
11.41
FCF yield (avg)%
13.43
13.39
16.14
14.70
17.19
19.79
17.72
18.67
16.28
18.35
9.66
18.35
16.74
17
14.70
FCF margin%
4.61
3.92
6.67
8.79
5.86
7.10
9.48
11.31
13.48
13.41
19.54
11.31
7.95
78
1.407
FCF / Net incomex
1.497
1.729
1.834
1.963
1.801
2.078
2.109
2.021
1.960
1.803
1.730
2.021
1.897
52
4.40
ROIC%
23.78
21.29
24.09
22.41
24.32
24.45
22.05
19.60
19.38
17.45
4.16
19.60
22.23
66
9.21
Return on equity%
5.04
3.66
2.02
1.63
1.41
0.40
0.40
2.57
2.20
0.40
11.25
0.40
1.83
15
9.94
Return on assets%
20.67
17.99
15.36
12.97
10.22
7.95
9.78
9.72
8.48
9.75
2.94
9.72
10.00
93
243.56
EPS₩
263.78
271.45
287.13
318.59
338.34
363.47
425.29
472.91
488.17
520.60
251.24
9.00%
6.61%
—
10.77
EPS growth%
20.44
19.47
19.99
21.72
19.91
22.03
24.78
22.98
22.75
24.27
3.61
22.98
21.87
66
261.25
Bookvalue per sh₩
242.55
248.04
264.68
249.91
256.27
243.88
219.48
202.00
182.26
200.53
262.12
(4.79%)
(2.23%)
—
98.61
FCF per share₩
146.92
153.22
137.42
133.00
133.46
145.26
134.41
116.41
104.64
104.56
344.73
(4.76%)
(4.24%)
—
198.04
Dividend per sh₩
344.36
317.83
324.37
297.81
312.66
314.21
335.03
373.32
406.05
416.07
304.43
5.88%
1.51%
—
20.82
Div yield (avg)%
23.35
20.56
22.16
20.84
23.39
22.01
23.68
24.97
24.10
22.62
29.27
23.68
22.98
39
10.91
Payout ratio%
10.20
13.17
11.34
12.51
15.13
13.00
14.18
12.77
13.81
16.37
22.46
13.81
13.09
27
16.08
Shares (diluted)M
14.70
15.67
16.36
15.66
15.20
15.68
15.83
14.87
14.34
13.96
16.44
(1.68%)
(1.18%)
82
3.51
Buyback yield%
16.06
16.47
17.42
15.28
14.56
12.07
11.57
10.53
7.77
7.42
7.86
10.53
13.31
13
1.200
D/E ratiox
0.217
0.254
0.284
0.290
0.329
0.348
0.361
0.404
0.438
0.431
0.347
0.404
0.338
7
3.284
Enterprise value₩B
6.678
7.044
6.671
5.890
6.371
5.703
5.293
5.757
5.937
6.099
5.862
(0.87%)
0.11%
87
2.002
LT debt₩B
6.261
6.397
5.852
5.271
4.691
4.288
3.987
3.608
3.480
3.212
2.655
(7.30%)
(5.82%)
89
Revenue
₩6.264B
6.38%
1.00×
Cost of revenue
₩3.934B
6.51%
1.01×
Operating expenses
₩851.8M
6.36%
1.00×
Goodwill & intangibles
16.32%
Cash and investments
16.24%