0.192
Revenue₩B
2.288
2.381
2.473
2.620
2.713
2.795
2.895
2.988
3.166
3.333
0.206
4.20%
4.53%
86
8.07
Revenue growth%
16.98
19.66
17.60
19.30
18.71
20.29
18.77
17.38
14.85
12.03
29.76
17.38
18.16
76
18.78
Gross margin%
10.39
11.95
14.54
16.92
15.82
14.71
13.26
12.75
15.35
14.30
16.54
14.30
14.42
71
28.97
Operating margin%
19.79
19.22
22.18
22.24
23.61
24.71
25.62
26.02
23.24
21.78
27.38
24.71
22.74
91
28.21
Net margin%
18.03
19.02
18.27
18.47
18.48
17.32
20.07
19.86
20.67
20.82
2.92
20.07
18.75
30
22.37
P/E ratio (avg)x
8.953
10.41
11.80
12.26
12.16
13.94
16.44
19.01
20.62
24.44
30.52
19.01
13.10
7
23.72
EV/EBITx
26.64
29.72
26.23
27.11
27.79
30.32
31.81
29.94
33.03
33.33
17.19
31.81
29.83
92
20.85
FCF yield (avg)%
7.65
6.72
9.05
6.75
4.43
2.37
2.88
1.03
0.40
2.59
9.90
2.37
3.66
62
23.04
FCF margin%
26.19
25.00
24.92
26.17
27.33
24.68
25.83
25.94
23.59
22.53
13.76
24.68
25.42
69
1.479
FCF / Net incomex
0.386
0.430
0.447
0.531
0.575
0.670
0.650
0.699
0.674
0.647
0.706
0.670
0.611
7
18.69
ROIC%
10.81
12.82
9.98
11.67
12.48
11.10
12.45
13.10
12.31
11.95
27.63
12.31
12.13
42
27.74
Return on equity%
5.57
4.94
6.08
7.62
5.53
4.65
4.68
7.26
5.74
5.26
7.06
5.26
5.55
10
23.02
Return on assets%
25.77
24.82
25.71
24.17
22.60
24.10
26.83
26.08
24.90
21.98
28.37
24.90
24.86
76
46.58
EPS₩
52.84
51.41
54.25
63.68
74.82
88.21
91.47
101.78
110.63
115.73
51.11
9.12%
8.38%
—
2.88
EPS growth%
24.70
26.18
25.34
28.18
29.07
29.39
30.68
30.86
28.43
26.64
20.18
29.39
28.31
21
165.08
Bookvalue per sh₩
49.60
52.46
52.10
50.87
52.48
59.85
64.98
71.25
70.07
75.15
81.82
7.45%
5.48%
—
74.06
FCF per share₩
200.38
222.76
241.76
250.89
253.11
226.67
226.85
229.46
217.06
215.19
114.52
(3.19%)
1.07%
—
119.75
Dividend per sh₩
178.03
162.64
165.35
165.64
168.61
152.23
165.37
153.74
138.93
148.74
104.77
(2.48%)
(0.89%)
—
12.53
Div yield (avg)%
14.78
13.52
14.97
12.74
11.54
13.94
11.76
9.04
9.37
10.17
4.21
10.17
12.25
90
13.62
Payout ratio%
7.88
10.85
8.71
7.90
5.22
4.75
6.73
5.88
6.91
6.33
14.32
6.33
6.82
65
14.40
Shares (diluted)M
10.05
10.24
11.03
11.06
11.87
12.06
12.27
12.38
12.72
12.93
14.36
1.72%
1.19%
41
17.22
Buyback yield%
27.53
30.19
27.67
30.04
32.78
35.01
34.16
31.57
30.02
27.02
3.86
31.57
30.11
6
0.718
D/E ratiox
0.486
0.486
0.551
0.623
0.657
0.750
0.852
0.884
0.975
1.119
0.472
0.884
0.703
82
2.512
Enterprise value₩B
4.384
4.209
3.974
4.558
5.114
4.891
4.684
4.550
5.180
5.078
0.533
(0.14%)
2.84%
48
3.082
LT debt₩B
1.302
1.135
1.238
1.228
1.158
1.283
1.216
1.315
1.341
1.346
2.199
3.05%
0.19%
47
Revenue
₩3.333B
4.53%
1.00×
Cost of revenue
₩1.956B
4.53%
1.00×
Operating expenses
₩378.3M
4.61%
1.01×
Cash and investments
18.06%