2,213
Revenue₩B
1,953
2,047
2,179
2,341
2,468
2,588
2,671
2,789
2,927
3,091
2,474
4.60%
5.23%
18
15.57
Revenue growth%
3.39
5.13
7.76
9.08
10.15
12.85
13.03
14.78
15.80
16.29
5.57
14.78
11.50
44
3.91
Gross margin%
14.39
16.64
18.47
16.58
19.01
17.25
17.92
18.55
20.33
18.70
28.80
18.55
18.19
21
7.32
Operating margin%
26.19
26.48
27.81
30.02
31.27
30.10
29.82
30.05
32.85
34.19
17.28
30.10
30.03
51
18.37
Net margin%
7.58
8.84
7.15
8.93
9.50
8.15
9.22
7.87
10.33
9.20
14.58
9.20
8.88
22
29.33
P/E ratio (avg)x
34.29
37.34
35.34
33.96
32.41
36.64
36.43
36.65
36.16
41.43
25.48
36.64
36.30
66
28.20
EV/EBITx
28.26
29.84
31.52
32.73
36.13
34.85
41.10
43.16
51.18
60.50
30.66
43.16
35.49
49
12.77
FCF yield (avg)%
27.49
27.40
27.09
29.53
32.38
34.48
33.24
33.49
33.99
32.82
20.95
33.49
32.60
89
10.74
FCF margin%
22.22
24.13
25.42
27.28
25.35
27.32
24.32
25.43
25.01
27.31
4.31
25.43
25.39
26
1.343
FCF / Net incomex
0.501
0.549
0.589
0.635
0.634
0.574
0.546
0.610
0.626
0.565
0.526
0.574
0.582
27
22.03
ROIC%
33.45
33.15
34.12
35.78
34.59
34.79
35.05
35.90
34.18
34.89
5.39
34.89
34.69
39
16.19
Return on equity%
17.57
19.60
21.24
19.45
19.28
18.55
18.56
16.80
17.04
16.40
28.31
17.04
18.56
67
28.06
Return on assets%
10.08
8.60
8.05
9.47
6.74
6.81
7.70
9.97
9.58
7.71
23.29
7.71
8.33
43
4,961
EPS₩
6,754
5,756
5,613
5,978
6,419
6,618
5,871
5,414
5,529
5,989
5,447
(1.38%)
(2.27%)
—
7.92
EPS growth%
12.81
14.10
14.13
11.76
13.75
10.94
13.67
12.90
10.46
13.15
13.34
12.90
13.03
58
15,218
Bookvalue per sh₩
12,778
10,923
9,406
9,648
9,626
8,942
8,118
8,334
8,011
6,958
5,731
(6.29%)
(6.17%)
—
11,070
FCF per share₩
3,209
3,235
3,019
3,039
2,679
2,847
3,031
2,673
2,861
3,046
5,443
2.60%
(0.73%)
—
5,428
Dividend per sh₩
11,666
11,896
11,613
11,129
10,108
9,458
9,838
9,252
8,836
8,305
11,066
(3.85%)
(3.28%)
—
2.86
Div yield (avg)%
19.71
19.42
17.20
16.23
16.46
19.42
19.92
20.80
23.03
25.31
17.85
20.80
19.57
39
27.82
Payout ratio%
24.19
22.64
23.82
26.70
25.98
26.13
24.03
22.13
21.07
18.70
17.98
22.13
23.92
71
100.2
Shares (diluted)M
160.0
168.3
170.8
181.9
204.9
242.5
271.9
313.2
312.1
369.7
98.51
12.53%
8.63%
51
25.68
Buyback yield%
12.88
15.31
15.65
17.70
20.34
22.71
24.18
26.28
26.29
26.52
20.39
26.28
21.52
84
0.237
D/E ratiox
2.019
2.132
2.401
2.728
3.052
3.326
3.819
4.349
4.915
5.035
0.596
4.349
3.189
63
302.3
Enterprise value₩B
1,131
1,012
902.2
844.2
744.3
799.8
876.4
793.1
790.6
751.1
1,767
0.18%
(5.38%)
51
1,410
LT debt₩B
987.4
1,117
1,047
1,180
1,304
1,416
1,384
1,579
1,728
1,707
641.6
5.54%
4.60%
89
Revenue
₩3.091T
5.23%
1.00×
Cost of revenue
₩1.566T
5.06%
0.98×
Operating expenses
₩523.9B
5.09%
0.99×
Cash and investments
18.01%