0.274
Revenue₩B
1.064
1.109
1.137
1.181
1.221
1.258
1.323
1.381
1.447
1.492
0.301
4.09%
3.69%
20
3.26
Revenue growth%
22.05
22.27
22.85
24.56
23.44
25.91
25.85
27.14
24.40
26.18
25.15
25.91
24.48
72
8.24
Gross margin%
28.58
29.64
28.07
29.44
29.73
29.81
28.84
27.87
26.21
28.15
20.61
28.15
28.71
19
7.15
Operating margin%
13.70
16.52
18.72
19.89
17.02
17.09
15.10
13.71
16.49
16.05
29.94
16.05
16.51
72
18.65
Net margin%
30.02
32.60
35.55
36.54
38.02
35.79
35.16
32.73
31.13
29.37
21.67
32.73
33.94
25
13.33
P/E ratio (avg)x
32.43
32.25
32.53
33.95
34.48
38.91
39.68
41.43
41.09
40.59
13.41
40.59
36.70
70
6.103
EV/EBITx
17.61
18.14
16.16
17.23
16.52
15.77
15.63
14.46
12.74
12.12
31.38
14.46
15.96
89
4.82
FCF yield (avg)%
20.63
21.90
19.30
20.92
20.52
19.07
17.46
15.91
17.15
19.44
19.23
17.46
19.37
59
8.27
FCF margin%
20.52
23.38
25.25
25.72
24.27
26.06
25.64
25.77
28.15
27.50
10.61
26.06
25.68
63
0.132
FCF / Net incomex
1.714
1.756
1.721
1.840
1.996
2.286
2.354
2.556
2.675
2.793
1.436
2.556
2.141
58
18.09
ROIC%
19.85
16.89
19.57
18.67
17.25
16.47
16.15
16.55
15.12
17.98
4.97
16.47
17.07
44
8.70
Return on equity%
15.72
15.25
12.29
14.52
16.80
18.01
15.66
12.71
12.94
12.23
13.69
12.94
14.88
56
29.59
Return on assets%
15.27
14.01
13.35
13.04
11.81
14.21
13.42
13.22
12.05
14.66
23.50
13.42
13.38
68
343.40
EPS₩
262.65
302.56
335.48
331.57
364.00
432.71
442.29
488.79
517.54
595.73
360.16
10.35%
10.51%
—
16.37
EPS growth%
9.10
8.47
10.05
8.24
9.29
7.39
6.98
4.08
3.65
3.55
22.77
4.08
7.82
72
136.56
Bookvalue per sh₩
249.08
242.58
243.53
225.70
198.06
171.21
184.66
196.91
210.37
184.48
276.30
(1.41%)
(2.31%)
—
96.63
FCF per share₩
154.95
159.87
152.03
141.44
136.24
133.50
129.67
126.49
114.69
104.92
276.08
(5.09%)
(4.13%)
—
354.82
Dividend per sh₩
229.41
238.84
226.26
209.40
226.11
233.86
237.70
258.35
285.60
300.97
62.24
5.89%
2.67%
—
18.44
Div yield (avg)%
9.55
8.63
6.44
7.72
6.12
3.84
1.27
0.40
3.29
0.85
26.83
1.27
4.98
9
2.52
Payout ratio%
14.67
14.55
15.18
14.26
13.79
15.18
15.25
12.50
11.97
13.89
25.13
13.89
14.40
33
4.307
Shares (diluted)M
3.583
3.448
3.741
3.443
3.405
3.525
3.180
2.916
3.045
3.261
4.217
(0.86%)
(0.68%)
19
12.63
Buyback yield%
3.96
3.88
6.02
8.94
8.57
7.17
9.98
12.46
11.37
10.94
9.93
10.94
8.75
58
0.889
D/E ratiox
2.183
2.197
2.327
2.447
2.649
2.505
2.698
2.850
3.120
3.519
0.312
2.850
2.577
57
1.761
Enterprise value₩B
1.246
1.425
1.457
1.712
1.841
1.842
2.083
2.452
2.731
3.078
0.156
10.83%
11.37%
57
1.093
LT debt₩B
0.524
0.594
0.665
0.696
0.713
0.705
0.794
0.871
0.942
1.061
1.615
8.26%
7.88%
46
Revenue
₩1.492B
3.69%
1.00×
Cost of revenue
₩710.3M
4.10%
1.04×
Operating expenses
₩350.1M
2.97%
0.93×
Cash and investments
20.36%
Goodwill & intangibles
17.00%