2.625
Revenue₩B
1.635
1.718
1.817
1.919
2.028
2.107
2.277
2.425
2.631
2.811
2.766
6.75%
6.05%
72
28.14
Revenue growth%
9.46
8.49
9.16
10.26
7.86
8.83
10.58
7.87
9.18
8.50
18.40
8.83
8.99
17
12.71
Gross margin%
20.91
22.79
20.82
17.98
17.21
17.50
18.39
18.52
21.17
19.35
5.50
18.52
18.94
42
23.77
Operating margin%
25.32
23.14
22.26
20.59
21.50
23.74
21.03
19.39
16.93
15.95
3.33
19.39
21.27
12
21.14
Net margin%
12.22
11.33
9.16
11.15
10.44
9.61
10.61
11.50
9.24
12.03
11.11
10.61
10.88
79
18.03
P/E ratio (avg)x
17.03
16.24
15.73
15.65
14.98
14.35
16.58
16.12
17.13
15.95
36.43
16.12
16.04
77
15.31
EV/EBITx
16.68
18.22
18.58
20.02
20.59
23.97
26.61
30.28
32.03
36.26
20.55
30.28
22.28
57
22.34
FCF yield (avg)%
25.64
24.63
26.89
26.33
27.61
29.75
28.92
28.83
28.80
27.87
23.78
28.83
27.74
88
28.78
FCF margin%
11.27
11.75
13.99
13.22
15.01
14.28
16.71
16.08
15.31
17.86
15.84
16.08
14.64
30
0.737
FCF / Net incomex
1.938
1.788
1.826
1.790
1.722
1.698
1.625
1.636
1.715
1.766
0.952
1.698
1.744
28
19.48
ROIC%
8.81
10.53
8.30
6.23
3.59
2.92
3.26
0.49
2.65
1.51
13.55
2.65
3.43
87
3.37
Return on equity%
27.08
28.86
31.35
30.15
32.79
31.66
31.46
32.49
31.88
29.57
5.14
31.66
31.40
80
4.18
Return on assets%
24.17
25.57
23.78
24.98
25.36
23.15
24.81
22.78
24.98
22.87
20.31
23.15
24.49
67
122.13
EPS₩
163.49
187.13
181.66
190.31
220.86
263.14
263.42
307.32
310.91
338.60
131.13
8.92%
9.19%
—
9.47
EPS growth%
15.24
15.59
17.73
18.04
18.80
18.76
16.79
17.89
16.54
17.75
4.49
17.75
17.74
53
40.91
Bookvalue per sh₩
146.46
133.31
122.16
135.97
126.08
127.01
131.74
116.09
105.60
92.59
90.33
(5.99%)
(5.72%)
—
46.39
FCF per share₩
35.96
38.08
37.37
39.33
36.58
33.97
37.65
39.38
35.75
37.29
87.77
0.38%
(0.05%)
—
152.70
Dividend per sh₩
161.29
154.52
153.07
138.32
125.84
120.40
119.16
108.98
119.49
129.40
41.26
0.56%
(1.85%)
—
7.58
Div yield (avg)%
7.49
6.19
6.55
4.84
6.00
7.38
6.16
5.00
4.74
4.44
19.32
5.00
6.08
95
16.52
Payout ratio%
1.80
0.40
0.40
0.40
2.03
4.19
7.11
7.93
8.00
5.43
28.32
7.11
3.11
16
5.414
Shares (diluted)M
7.044
7.902
8.404
9.751
10.81
12.20
13.34
15.63
18.31
18.62
5.475
11.49%
11.86%
17
27.33
Buyback yield%
1.79
1.27
0.40
1.68
0.43
0.40
0.40
0.40
1.27
2.20
23.03
0.40
0.85
12
1.564
D/E ratiox
1.378
1.493
1.598
1.526
1.433
1.486
1.581
1.653
1.773
1.991
0.534
1.653
1.553
15
1.982
Enterprise value₩B
0.720
0.761
0.688
0.764
0.802
0.889
0.941
0.897
0.922
1.024
0.331
5.01%
4.64%
89
1.028
LT debt₩B
1.539
1.425
1.261
1.275
1.387
1.421
1.389
1.429
1.475
1.588
1.807
2.75%
0.99%
49
Revenue
₩2.811B
6.05%
1.00×
Cost of revenue
₩1.222B
6.07%
1.00×
Operating expenses
₩631.7M
5.75%
0.97×
Cash and investments
16.74%