1.507
Revenue₩B
3.928
4.199
4.484
4.950
5.300
5.844
6.493
6.986
7.454
8.114
1.627
8.89%
8.44%
91
11.86
Revenue growth%
24.87
23.79
23.88
26.73
29.02
31.26
32.49
29.53
27.21
26.38
5.04
29.53
26.97
11
23.73
Gross margin%
0.67
3.01
4.49
3.52
5.62
6.13
7.65
9.54
8.11
5.35
20.79
7.65
5.48
90
16.83
Operating margin%
24.88
23.63
24.11
23.48
23.79
22.77
24.58
22.53
24.55
26.84
16.11
24.55
23.95
37
11.30
Net margin%
26.00
26.56
26.92
28.99
28.29
28.78
29.64
30.03
33.00
34.82
6.93
30.03
28.88
25
26.81
P/E ratio (avg)x
13.52
12.78
13.35
14.91
16.70
18.04
19.56
19.80
19.95
18.28
34.72
19.56
17.37
67
27.93
EV/EBITx
44.37
41.35
38.86
43.33
43.20
47.75
51.62
49.37
47.68
45.75
29.32
47.75
45.06
50
20.76
FCF yield (avg)%
10.32
7.57
9.89
10.77
12.92
13.81
16.24
16.64
14.50
15.54
10.77
15.54
13.37
30
6.87
FCF margin%
8.56
9.84
9.20
6.47
7.05
5.90
4.70
4.43
6.85
9.00
25.97
5.90
6.95
43
0.929
FCF / Net incomex
0.174
0.153
0.132
0.126
0.111
0.096
0.086
0.084
0.086
0.090
1.648
0.086
0.103
78
7.09
ROIC%
11.63
9.78
9.65
11.77
10.79
11.43
8.71
10.47
9.34
7.92
27.80
9.34
10.12
63
6.15
Return on equity%
28.61
28.14
31.13
32.60
31.18
33.07
30.41
31.86
33.33
33.54
9.58
33.07
31.52
35
13.76
Return on assets%
32.22
31.79
32.05
30.91
29.58
27.90
26.36
25.52
22.59
19.72
12.04
25.52
28.74
49
33.78
EPS₩
71.88
76.26
78.23
81.83
79.90
78.01
73.15
78.45
83.06
87.76
35.24
1.90%
2.58%
—
7.39
EPS growth%
19.50
18.67
19.08
18.54
15.70
16.22
19.21
20.90
19.77
20.79
24.61
19.77
19.15
37
55.46
Bookvalue per sh₩
52.94
53.27
55.86
57.89
65.89
79.13
76.68
79.92
78.83
79.49
37.45
3.82%
5.96%
—
28.42
FCF per share₩
26.33
28.26
26.08
23.27
25.27
27.27
25.78
25.69
22.58
21.52
21.69
(3.16%)
(2.04%)
—
43.28
Dividend per sh₩
54.11
52.23
57.05
62.72
73.96
76.31
74.96
70.94
73.44
81.55
25.36
1.97%
5.27%
—
6.72
Div yield (avg)%
0.40
0.40
1.36
0.40
0.82
0.55
2.32
1.47
0.40
0.40
10.64
0.55
0.47
58
28.97
Payout ratio%
11.65
9.61
9.48
7.16
9.11
11.09
9.22
8.24
6.51
3.98
24.36
8.24
9.17
27
103.8
Shares (diluted)M
117.1
125.3
135.1
144.2
141.3
139.4
126.3
123.7
133.7
131.5
108.1
(1.42%)
2.14%
59
27.89
Buyback yield%
14.13
11.34
9.39
8.50
10.61
9.99
9.63
9.69
12.56
11.11
19.53
9.99
10.30
84
0.105
D/E ratiox
3.443
3.560
3.584
4.232
4.193
4.253
4.641
5.374
6.284
6.507
0.281
5.374
4.243
11
2.760
Enterprise value₩B
6.112
5.874
6.737
7.849
8.547
7.969
8.926
8.759
9.265
8.657
0.360
0.25%
4.19%
73
3.554
LT debt₩B
4.562
5.232
5.201
5.943
6.446
7.432
7.673
8.063
9.095
9.124
4.105
7.20%
7.03%
15
Revenue
₩8.114B
8.44%
1.00×
Cost of revenue
₩3.501B
8.28%
0.99×
Operating expenses
₩1.769B
8.30%
0.99×
Cash and investments
14.61%