3.041
Revenue₩B
3.081
3.277
3.477
3.610
3.772
3.957
4.128
4.375
4.455
4.646
3.237
4.26%
4.57%
16
4.92
Revenue growth%
23.86
24.69
22.03
21.34
22.83
25.49
25.38
25.23
24.46
22.39
3.57
25.23
24.16
14
25.87
Gross margin%
18.66
17.84
17.41
14.80
16.67
17.44
18.26
20.41
17.46
17.31
22.75
17.46
17.45
21
5.10
Operating margin%
30.20
29.03
28.87
28.99
29.27
31.50
32.91
30.24
31.15
30.47
29.20
31.15
30.22
33
18.36
Net margin%
25.78
24.46
23.48
25.12
23.49
21.71
24.14
26.90
25.99
23.64
18.52
24.14
24.30
18
29.85
P/E ratio (avg)x
41.19
42.47
42.05
43.87
41.07
39.80
39.68
43.26
45.70
44.74
12.01
43.26
42.26
18
31.15
EV/EBITx
16.83
16.50
17.27
14.71
15.35
14.43
14.43
15.55
14.54
14.41
9.174
14.43
15.03
45
15.36
FCF yield (avg)%
4.08
2.08
4.32
1.70
3.65
1.28
2.24
4.76
4.60
4.53
29.84
4.53
3.87
17
28.40
FCF margin%
1.66
1.53
2.37
4.08
6.60
4.26
6.12
3.53
3.75
1.66
18.77
3.75
3.64
15
0.154
FCF / Net incomex
1.642
1.491
1.439
1.530
1.415
1.410
1.331
1.455
1.402
1.409
0.375
1.409
1.427
33
9.41
ROIC%
21.13
21.87
24.30
25.88
22.96
24.77
26.48
26.51
28.12
28.91
4.28
26.51
25.33
30
23.85
Return on equity%
21.59
22.83
22.81
25.22
25.03
22.34
20.33
22.11
24.66
23.53
12.75
22.34
22.82
62
5.77
Return on assets%
11.28
13.12
13.82
13.32
16.03
15.38
17.65
18.54
17.36
15.27
10.72
17.36
15.32
22
90.94
EPS₩
234.38
254.65
277.95
259.63
250.65
287.52
277.41
319.97
372.33
388.41
98.75
9.16%
5.51%
—
22.84
EPS growth%
0.40
1.04
0.40
0.40
2.86
4.48
1.75
3.78
0.91
1.90
15.15
1.90
1.39
23
120.08
Bookvalue per sh₩
134.94
131.92
117.38
123.34
120.07
109.69
114.20
120.78
125.70
114.80
152.97
(0.89%)
(2.80%)
—
136.20
FCF per share₩
234.62
246.07
215.16
222.38
191.78
166.41
146.42
129.43
119.75
109.12
293.34
(10.67%)
(8.22%)
—
54.98
Dividend per sh₩
175.75
187.22
176.04
165.06
169.77
183.21
194.87
202.85
194.83
206.75
124.53
4.02%
3.05%
—
23.70
Div yield (avg)%
14.05
13.40
13.72
13.44
16.01
17.60
18.55
17.03
17.76
17.76
13.96
17.76
16.52
87
21.77
Payout ratio%
20.41
21.39
20.50
19.57
16.68
14.66
16.42
19.00
16.43
17.80
29.02
16.43
18.40
82
6.777
Shares (diluted)M
10.47
11.15
13.27
12.82
12.39
13.61
13.19
14.79
17.14
19.66
7.129
9.67%
7.25%
13
22.32
Buyback yield%
25.77
25.81
25.08
22.21
20.55
22.74
22.55
23.23
25.98
28.10
29.88
23.23
24.15
37
0.111
D/E ratiox
1.270
1.117
1.059
0.992
1.079
0.938
1.001
1.075
1.002
1.011
0.563
1.002
1.035
46
2.662
Enterprise value₩B
4.646
4.357
4.475
4.853
4.898
5.229
4.660
4.727
5.135
5.507
5.676
2.37%
1.99%
87
0.992
LT debt₩B
6.079
6.848
6.946
7.384
7.156
6.643
7.520
7.127
7.686
8.764
0.368
4.14%
4.59%
69
Revenue
₩4.646B
4.57%
1.00×
Cost of revenue
₩3.252B
4.57%
1.00×
Operating expenses
₩845.6M
4.48%
0.99×
Cash and investments
17.36%