2.653
Revenue₩B
6.967
7.086
7.189
7.382
7.555
7.704
7.737
7.845
7.850
7.900
2.896
0.90%
1.36%
59
11.02
Revenue growth%
24.63
22.44
23.89
26.53
23.90
24.78
25.93
24.75
25.69
23.64
8.28
24.78
24.69
70
14.14
Gross margin%
2.50
5.42
6.06
8.73
10.97
10.11
12.91
15.30
15.24
16.89
2.53
15.24
10.54
46
28.77
Operating margin%
29.70
28.93
29.82
28.53
28.25
30.99
28.66
26.08
24.25
23.16
13.69
26.08
28.60
86
10.88
Net margin%
9.97
8.26
7.87
5.09
7.49
8.32
9.61
12.09
12.23
11.65
3.90
11.65
8.97
6
19.46
P/E ratio (avg)x
42.22
43.94
48.24
47.10
47.06
55.22
58.82
66.14
76.59
87.11
19.14
66.14
51.73
39
10.88
EV/EBITx
30.57
33.52
35.22
33.12
36.72
42.73
49.68
51.45
48.68
52.48
17.65
49.68
39.73
31
11.97
FCF yield (avg)%
12.36
9.98
10.87
10.34
13.04
14.10
16.46
15.67
16.69
19.34
9.83
16.46
13.57
86
12.76
FCF margin%
19.57
16.83
17.93
20.00
18.13
17.43
19.18
21.03
22.21
23.32
26.29
21.03
19.37
25
1.033
FCF / Net incomex
2.210
2.137
2.126
2.177
2.281
2.209
2.511
2.958
2.920
3.410
1.793
2.920
2.246
54
21.85
ROIC%
30.36
30.51
31.59
29.80
29.90
28.78
31.66
31.04
33.81
34.64
4.29
31.66
30.77
82
7.47
Return on equity%
5.25
6.96
5.86
8.55
6.28
5.71
7.90
8.09
7.87
7.62
19.68
7.87
7.29
91
24.72
Return on assets%
13.35
16.11
19.03
16.46
14.40
12.78
13.33
12.41
11.94
13.21
8.71
12.78
13.34
64
101.40
EPS₩
101.01
114.73
130.63
143.16
168.65
185.63
181.31
181.86
200.19
228.73
105.40
6.28%
8.64%
—
17.24
EPS growth%
3.48
3.98
5.17
5.01
3.60
2.11
2.15
0.40
0.40
0.40
27.06
0.40
2.82
22
243.69
Bookvalue per sh₩
521.41
579.33
610.64
727.55
804.33
949.95
1,101
1,113
1,192
1,196
194.98
8.26%
10.63%
—
167.07
FCF per share₩
468.16
494.15
483.98
521.62
561.82
562.30
549.42
655.31
700.17
675.31
81.75
3.75%
4.20%
—
217.82
Dividend per sh₩
203.03
196.82
208.67
201.43
238.19
249.42
257.59
289.80
295.60
282.18
253.95
3.45%
3.01%
—
27.05
Div yield (avg)%
16.26
13.31
16.27
14.26
14.76
16.30
18.74
16.59
16.15
17.84
22.97
16.59
16.27
15
13.84
Payout ratio%
30.83
29.48
26.89
28.57
29.87
32.14
32.90
32.52
31.11
31.17
24.93
32.14
30.97
11
16.30
Shares (diluted)M
16.19
17.36
18.85
19.06
20.02
18.06
16.38
16.47
17.88
16.68
15.97
(3.58%)
1.15%
24
22.78
Buyback yield%
10.18
10.17
10.18
11.72
8.91
11.11
13.90
14.12
12.19
14.08
14.35
13.90
11.41
18
1.124
D/E ratiox
1.453
1.545
1.648
1.615
1.676
1.913
1.755
1.906
1.958
2.095
1.751
1.913
1.715
45
7.413
Enterprise value₩B
1.048
0.923
0.795
0.752
0.745
0.744
0.783
0.716
0.695
0.620
4.466
(3.59%)
(4.63%)
23
7.178
LT debt₩B
6.757
6.879
6.914
7.361
7.027
6.681
7.323
7.128
6.569
6.205
5.936
(2.46%)
(1.11%)
11
Revenue
₩7.900B
1.36%
1.00×
Cost of revenue
₩4.033B
1.59%
1.02×
Operating expenses
₩1.770B
1.52%
1.02×
Cash and investments
14.38%