2.511
Revenue₩B
6.015
6.294
6.619
6.689
6.751
6.978
7.146
7.410
7.539
7.887
2.712
3.16%
3.19%
30
22.16
Revenue growth%
17.68
17.59
15.46
13.46
14.00
15.34
15.25
13.36
14.15
11.87
18.38
14.15
14.70
82
28.62
Gross margin%
10.85
9.79
11.88
11.48
12.02
9.11
9.13
6.57
7.32
8.73
2.47
8.73
9.46
84
24.31
Operating margin%
0.40
2.44
1.57
3.30
2.31
4.26
6.57
7.58
4.96
5.21
25.90
5.21
3.78
6
29.19
Net margin%
23.76
22.25
23.81
26.77
26.11
25.51
25.28
22.45
24.21
26.58
24.28
25.28
24.74
80
6.143
P/E ratio (avg)x
32.35
32.76
36.94
39.30
37.66
43.36
41.13
47.60
52.66
53.26
23.84
47.60
40.22
47
9.932
EV/EBITx
39.90
44.25
46.65
49.27
53.68
52.53
56.63
64.38
67.93
79.84
20.47
64.38
53.10
76
18.51
FCF yield (avg)%
17.60
17.32
15.45
14.13
16.84
19.44
22.35
24.23
22.71
21.06
16.48
22.35
18.52
60
3.08
FCF margin%
7.33
7.72
9.51
7.01
6.67
8.28
6.48
5.51
7.88
6.96
11.42
6.96
7.17
32
1.357
FCF / Net incomex
0.295
0.293
0.351
0.397
0.459
0.498
0.556
0.633
0.690
0.704
0.701
0.633
0.478
71
26.76
ROIC%
5.36
5.54
4.38
4.75
5.94
4.93
4.91
4.26
3.09
1.21
8.66
4.26
4.83
9
7.73
Return on equity%
17.40
17.80
19.76
17.11
18.97
18.14
18.93
21.59
23.24
21.25
3.26
21.25
18.95
19
17.50
Return on assets%
20.60
21.40
18.58
20.58
17.69
17.89
19.39
18.27
16.46
15.43
10.47
17.89
18.42
90
467.04
EPS₩
314.96
312.75
280.34
255.90
274.43
267.84
250.69
220.62
227.63
241.66
521.60
(2.51%)
(3.90%)
—
22.57
EPS growth%
21.63
24.45
23.75
25.85
26.56
25.84
26.09
24.99
25.45
25.68
4.41
25.68
25.57
15
225.81
Bookvalue per sh₩
348.46
410.05
477.69
477.01
494.77
518.76
551.99
636.01
717.27
744.82
226.36
8.52%
8.26%
—
120.43
FCF per share₩
424.99
397.10
455.81
475.87
527.73
574.67
640.96
598.33
558.36
574.19
154.51
1.70%
2.27%
—
236.65
Dividend per sh₩
251.95
262.85
247.40
250.72
269.01
269.59
293.51
255.18
259.77
233.43
253.90
(2.80%)
(2.16%)
—
18.65
Div yield (avg)%
8.57
8.36
6.14
7.78
9.78
12.09
10.59
9.09
10.04
9.54
26.59
10.04
9.32
83
2.19
Payout ratio%
26.02
27.19
30.08
33.01
33.74
34.16
33.92
33.68
31.11
33.21
2.17
33.68
33.11
92
7.823
Shares (diluted)M
12.12
12.82
12.99
15.12
16.20
16.37
17.76
16.91
18.68
19.01
8.022
3.25%
6.28%
21
10.18
Buyback yield%
36.25
35.60
36.64
35.84
36.00
37.38
36.68
38.81
39.88
41.07
19.30
38.81
36.66
70
1.022
D/E ratiox
1.223
1.148
1.253
1.234
1.314
1.447
1.563
1.503
1.521
1.770
1.289
1.521
1.381
33
4.895
Enterprise value₩B
1.252
1.261
1.276
1.178
1.247
1.179
1.040
0.898
0.915
0.829
6.667
(7.84%)
(3.78%)
35
1.990
LT debt₩B
5.628
5.726
5.902
5.855
6.665
6.337
6.922
7.100
6.552
6.888
5.087
0.66%
1.92%
85
Revenue
₩7.887B
3.19%
1.00×
Cost of revenue
₩4.358B
3.37%
1.02×
Operating expenses
₩1.379B
2.61%
0.94×
Cash and investments
22.61%