2.439
Revenue₩B
2.545
2.739
2.930
3.142
3.357
3.591
3.887
4.155
4.565
4.964
2.617
8.14%
7.98%
89
12.09
Revenue growth%
25.79
25.91
28.67
29.86
32.62
34.80
32.80
30.42
27.94
27.88
28.64
30.42
29.27
81
6.42
Gross margin%
9.08
9.79
11.55
11.50
10.14
7.76
8.66
7.77
6.04
7.65
3.18
7.76
8.87
73
2.01
Operating margin%
26.10
25.46
27.85
26.00
23.53
20.54
22.23
21.68
21.75
19.31
8.19
21.68
22.88
66
27.37
Net margin%
15.18
17.57
15.37
16.96
19.27
21.93
24.77
23.28
21.86
20.02
23.34
21.93
19.65
39
30.70
P/E ratio (avg)x
44.28
44.10
48.81
46.71
48.65
46.51
50.77
46.02
42.12
38.45
21.38
46.02
46.27
89
6.311
EV/EBITx
22.85
24.99
27.71
33.31
38.66
46.61
55.68
62.18
74.68
73.15
21.48
62.18
42.64
74
8.30
FCF yield (avg)%
11.99
14.81
12.67
11.85
10.63
10.24
7.99
5.05
4.27
3.95
6.59
5.05
10.43
93
4.92
FCF margin%
11.16
10.98
9.07
8.53
7.73
10.67
7.68
8.64
8.07
8.52
17.19
8.52
8.58
34
1.673
FCF / Net incomex
1.793
1.785
1.652
1.578
1.669
1.811
2.033
2.056
2.191
2.464
1.799
2.056
1.802
12
29.49
ROIC%
27.17
26.27
26.88
26.31
27.43
25.68
24.27
26.13
27.95
28.32
2.54
26.13
26.60
65
13.57
Return on equity%
9.60
10.36
7.57
9.58
7.78
6.19
9.01
8.20
9.15
8.66
20.03
8.66
8.84
75
2.28
Return on assets%
7.18
9.16
10.46
10.89
8.55
6.17
6.19
5.55
6.80
6.44
6.17
6.19
6.99
62
300.84
EPS₩
246.15
287.12
334.51
357.94
357.02
390.18
473.54
554.15
659.93
801.47
315.57
17.55%
13.78%
—
19.63
EPS growth%
20.87
20.95
23.28
25.35
27.24
27.48
25.29
23.23
22.05
24.95
4.69
24.95
24.12
93
178.42
Bookvalue per sh₩
77.86
89.18
102.51
111.73
108.37
102.92
100.81
105.80
101.58
98.99
144.08
(1.79%)
2.74%
—
309.90
FCF per share₩
249.71
236.63
214.93
233.80
227.44
223.20
224.76
227.60
222.73
239.85
195.22
1.07%
0.14%
—
285.02
Dividend per sh₩
257.76
281.99
270.97
240.43
262.11
247.69
240.09
251.11
258.97
280.25
286.90
1.35%
1.88%
—
29.24
Div yield (avg)%
7.29
6.25
4.83
3.22
2.16
0.85
0.40
1.63
4.25
2.75
12.92
1.63
2.99
20
15.29
Payout ratio%
16.41
15.85
15.37
12.82
12.57
11.86
11.63
11.74
11.24
8.42
28.68
11.63
12.22
69
10.08
Shares (diluted)M
13.45
13.74
16.28
19.11
18.55
20.79
21.00
23.30
24.88
27.31
10.19
8.04%
7.97%
27
12.02
Buyback yield%
10.52
11.05
11.69
13.29
12.57
12.50
13.91
15.39
17.62
18.01
28.07
15.39
12.93
65
1.761
D/E ratiox
1.666
1.603
1.827
2.057
2.256
2.304
2.570
2.628
2.831
2.751
0.868
2.628
2.280
85
0.718
Enterprise value₩B
4.590
5.202
4.935
5.490
5.394
6.003
6.721
7.547
7.234
8.073
1.180
8.40%
5.63%
28
0.916
LT debt₩B
3.232
3.520
3.599
4.004
4.238
4.922
5.300
5.294
5.177
5.969
1.080
7.09%
5.87%
80
Revenue
₩4.964B
7.98%
1.00×
Cost of revenue
₩2.889B
8.50%
1.05×
Operating expenses
₩867.8M
6.99%
0.91×
Cash and investments
17.70%