1.014
Revenue₩B
4.678
4.813
4.860
5.119
5.173
5.304
5.484
5.698
5.919
6.219
1.069
3.75%
3.11%
54
12.14
Revenue growth%
6.76
9.02
7.85
7.22
6.85
5.61
7.31
7.56
9.21
11.27
22.41
7.56
7.44
50
3.97
Gross margin%
23.98
24.58
27.03
28.77
26.19
28.24
27.62
27.51
29.69
27.83
2.89
27.83
27.57
13
18.73
Operating margin%
17.79
18.18
20.88
21.66
22.44
20.02
18.49
20.56
21.21
20.99
26.54
20.56
20.72
16
4.50
Net margin%
8.78
10.49
8.00
5.88
6.14
8.80
6.60
4.04
4.11
5.03
27.54
5.03
6.37
74
7.956
P/E ratio (avg)x
32.31
29.87
32.76
28.84
31.73
29.23
29.61
30.50
31.51
32.59
20.96
30.50
31.01
37
9.474
EV/EBITx
15.57
17.24
19.07
21.60
20.56
22.30
20.21
18.55
18.06
18.87
32.03
18.87
18.97
29
3.42
FCF yield (avg)%
3.42
3.54
4.78
2.47
5.23
7.69
9.01
10.90
8.84
6.39
6.56
8.84
5.81
59
10.41
FCF margin%
8.65
11.03
8.42
9.25
10.23
10.83
13.01
12.60
14.76
15.62
8.96
13.01
10.93
89
1.633
FCF / Net incomex
1.112
1.165
1.118
1.044
1.105
1.052
1.152
1.169
1.054
1.010
1.119
1.054
1.108
12
18.17
ROIC%
20.63
20.43
22.00
22.06
24.96
27.37
28.22
26.24
28.18
28.54
6.76
28.18
25.60
37
4.69
Return on equity%
29.77
30.15
32.75
31.39
33.67
36.59
35.76
33.62
34.34
32.30
5.38
34.34
33.19
94
23.46
Return on assets%
9.75
11.90
13.43
15.23
17.83
15.55
14.54
13.75
13.53
14.99
23.33
14.54
14.14
73
573.23
EPS₩
1,112
1,085
1,273
1,350
1,587
1,880
1,855
1,805
1,892
1,995
629.73
4.68%
7.85%
—
23.44
EPS growth%
15.03
17.93
15.71
18.61
19.46
19.62
20.48
22.67
24.52
25.47
27.66
22.67
19.54
9
471.99
Bookvalue per sh₩
565.87
580.74
582.82
614.12
612.50
660.58
586.98
544.92
556.91
489.21
453.74
(4.40%)
(0.88%)
—
595.85
FCF per share₩
299.31
316.64
279.17
245.35
270.98
267.56
279.60
273.94
251.43
249.53
145.60
(1.64%)
(2.48%)
—
166.69
Dividend per sh₩
326.42
335.39
380.62
387.46
416.06
475.89
544.05
590.32
659.28
654.93
436.55
9.50%
9.00%
—
6.54
Div yield (avg)%
21.28
21.58
21.07
22.55
23.57
26.42
28.40
28.25
27.22
25.16
9.90
27.22
24.37
8
21.55
Payout ratio%
16.57
14.03
16.59
18.92
18.85
20.41
21.86
23.23
20.89
23.27
6.76
21.86
19.66
67
9.573
Shares (diluted)M
14.79
14.02
14.01
16.07
16.23
18.75
18.75
19.61
21.40
21.02
9.963
5.31%
3.59%
36
21.98
Buyback yield%
20.61
18.93
21.04
22.97
21.84
23.66
21.44
21.92
21.13
22.17
27.20
21.92
21.64
94
0.177
D/E ratiox
1.565
1.705
1.854
2.060
2.374
2.638
2.615
2.826
3.223
3.357
1.747
2.826
2.495
82
2.035
Enterprise value₩B
4.018
4.160
4.079
3.631
3.248
2.942
2.937
3.214
3.309
3.586
0.944
2.00%
(1.66%)
7
2.559
LT debt₩B
5.242
6.127
6.266
7.518
8.661
9.291
11.20
11.26
11.95
12.00
0.633
6.74%
9.21%
11
Revenue
₩6.219B
3.11%
1.00×
Cost of revenue
₩3.972B
2.83%
0.97×
Operating expenses
₩1.117B
3.86%
1.07×
Cash and investments
19.86%
Goodwill & intangibles
16.89%