2.798
Revenue₩B
4.041
4.282
4.564
4.796
4.912
5.092
5.435
5.633
5.849
6.205
3.079
4.79%
4.79%
45
19.14
Revenue growth%
9.60
8.15
5.77
3.01
5.96
5.31
6.59
4.28
4.91
1.96
23.31
4.91
5.54
11
22.88
Gross margin%
30.51
27.52
29.34
32.10
32.53
30.95
32.43
32.44
31.70
30.47
26.89
31.70
31.32
77
18.81
Operating margin%
24.11
23.21
21.21
18.32
16.66
18.93
20.79
19.68
19.96
20.87
19.46
19.96
20.38
43
11.16
Net margin%
11.32
12.38
13.37
12.42
14.29
13.31
13.31
11.57
12.25
13.72
16.26
13.31
12.86
65
6.902
P/E ratio (avg)x
24.19
23.59
25.62
27.28
27.12
31.55
35.39
36.14
41.04
46.34
13.86
36.14
29.41
74
17.96
EV/EBITx
9.840
10.04
10.45
10.88
11.35
12.05
11.58
12.21
13.74
15.31
11.02
12.21
11.47
11
12.52
FCF yield (avg)%
17.13
18.72
16.20
14.86
17.19
15.73
14.41
16.90
14.90
16.26
9.96
15.73
16.23
78
17.56
FCF margin%
9.81
9.04
9.93
9.90
8.39
10.72
12.48
14.92
13.39
13.28
27.30
13.28
10.33
29
0.850
FCF / Net incomex
2.052
2.318
2.719
3.101
3.057
3.361
3.594
3.999
4.595
5.017
1.030
3.999
3.231
87
17.77
ROIC%
28.52
29.56
31.31
28.63
31.57
29.81
29.13
27.99
30.21
31.78
3.25
29.81
29.68
23
7.15
Return on equity%
14.77
17.45
18.06
15.85
12.89
10.48
12.65
11.74
8.96
11.54
8.91
11.54
12.77
88
16.83
Return on assets%
12.72
10.23
9.92
8.76
8.14
8.90
9.92
7.78
5.63
4.75
4.96
7.78
8.83
79
95.70
EPS₩
389.83
362.19
341.15
360.49
349.22
330.50
347.95
334.54
361.82
330.73
99.31
(1.08%)
(0.98%)
—
8.91
EPS growth%
9.81
9.27
10.45
9.60
12.51
14.50
12.06
13.57
12.83
14.01
19.46
13.57
12.29
28
409.62
Bookvalue per sh₩
211.57
239.72
245.53
266.45
253.87
286.09
272.48
297.34
295.72
332.69
653.10
5.56%
5.78%
—
633.74
FCF per share₩
201.22
222.39
231.67
237.02
244.30
227.82
229.10
227.97
216.91
219.84
488.82
(2.09%)
1.21%
—
125.75
Dividend per sh₩
150.70
142.63
167.72
194.84
196.95
189.98
189.35
205.30
224.61
256.37
212.33
5.42%
6.55%
—
3.96
Div yield (avg)%
7.83
9.56
11.92
12.71
15.24
17.21
14.61
14.52
17.49
17.29
8.56
17.21
14.56
12
26.72
Payout ratio%
11.27
13.58
16.48
14.91
16.53
18.39
18.80
15.83
14.01
15.16
12.76
15.83
15.50
68
10.42
Shares (diluted)M
14.28
16.11
18.32
18.29
19.58
19.63
20.72
19.54
20.54
21.63
10.69
2.01%
4.75%
11
23.06
Buyback yield%
13.06
11.75
9.87
11.12
13.38
14.31
12.83
10.01
8.89
9.29
5.36
10.01
11.44
41
0.259
D/E ratiox
0.550
0.513
0.469
0.513
0.515
0.542
0.579
0.616
0.605
0.693
0.257
0.605
0.546
45
2.870
Enterprise value₩B
0.819
0.895
0.811
0.743
0.671
0.629
0.658
0.657
0.683
0.760
1.524
2.50%
(0.42%)
75
1.121
LT debt₩B
10.88
10.14
9.540
9.142
9.951
9.965
11.24
12.13
11.52
12.87
0.632
5.27%
1.77%
41
Revenue
₩6.205B
4.79%
1.00×
Cost of revenue
₩4.344B
4.79%
1.00×
Operating expenses
₩1.209B
4.59%
0.98×
Cash and investments
16.69%