2.464
Revenue₩B
1.934
2.007
2.083
2.185
2.261
2.395
2.455
2.516
2.644
2.746
2.535
3.97%
4.29%
9
19.84
Revenue growth%
10.53
9.11
7.05
9.39
6.98
7.43
10.32
7.80
8.90
9.09
20.65
8.90
8.99
89
22.89
Gross margin%
10.73
13.59
12.40
10.98
10.32
10.94
8.25
9.47
7.51
9.66
26.14
9.47
10.52
94
6.96
Operating margin%
21.89
19.49
19.06
19.10
17.66
14.67
16.12
14.68
12.81
12.23
20.02
14.67
16.89
15
14.58
Net margin%
6.10
6.92
8.72
9.84
12.52
15.35
12.77
10.68
7.82
7.00
7.00
10.68
9.28
59
28.80
P/E ratio (avg)x
45.52
45.88
52.83
55.65
56.59
55.20
52.01
56.23
55.91
59.78
25.10
55.91
55.42
6
33.13
EV/EBITx
23.19
22.42
22.68
21.08
22.83
24.08
25.71
27.59
28.03
26.61
21.31
26.61
23.64
66
26.67
FCF yield (avg)%
6.04
3.27
3.11
5.48
3.35
4.99
5.24
5.67
7.33
9.36
22.87
5.67
5.36
62
2.34
FCF margin%
18.61
21.30
20.25
22.96
23.84
25.93
27.04
26.51
24.13
24.37
11.80
25.93
23.99
13
0.772
FCF / Net incomex
1.583
1.775
1.637
1.762
1.782
1.963
1.929
1.875
1.729
1.661
1.757
1.875
1.769
82
21.05
ROIC%
11.87
13.20
14.78
16.66
16.80
19.51
16.88
19.23
16.85
16.83
10.53
16.88
16.82
22
8.72
Return on equity%
20.79
21.46
23.62
24.82
26.27
28.23
26.16
26.38
25.25
24.72
21.23
26.16
25.04
34
25.64
Return on assets%
15.28
14.65
12.71
14.36
13.69
12.17
10.74
8.09
9.26
6.28
8.09
9.26
12.44
20
218.33
EPS₩
333.92
354.91
414.13
440.03
480.50
468.88
490.13
489.99
484.50
558.65
244.51
3.06%
6.74%
—
20.36
EPS growth%
28.31
29.23
27.70
25.10
25.13
27.58
27.51
29.35
28.96
29.66
2.02
28.96
28.01
94
55.52
Bookvalue per sh₩
94.43
99.56
88.30
90.48
89.30
96.83
88.04
89.94
84.08
81.93
222.12
(1.71%)
(2.55%)
—
96.10
FCF per share₩
262.22
261.79
308.89
301.69
310.97
313.33
319.52
311.89
354.68
380.61
244.49
4.12%
5.00%
—
239.96
Dividend per sh₩
326.93
342.24
378.76
382.13
405.25
435.63
473.98
442.60
429.98
415.28
161.89
0.49%
3.43%
—
7.04
Div yield (avg)%
5.14
2.66
3.92
5.99
3.18
1.34
1.62
3.41
1.42
0.70
23.66
1.42
2.92
50
7.00
Payout ratio%
7.48
8.57
7.56
8.03
8.94
7.89
6.35
8.08
6.64
8.04
17.12
7.89
7.96
13
5.453
Shares (diluted)M
5.788
6.520
6.460
6.445
6.982
7.813
8.557
9.741
10.19
11.72
5.613
10.92%
8.38%
41
11.17
Buyback yield%
18.89
19.95
18.02
17.98
16.50
15.17
15.15
14.27
13.36
10.55
19.37
14.27
15.83
53
0.287
D/E ratiox
0.975
0.942
0.918
0.992
0.977
1.137
1.341
1.560
1.794
2.029
1.094
1.560
1.065
63
0.960
Enterprise value₩B
1.840
1.912
1.909
2.096
1.812
1.662
1.580
1.705
1.754
1.820
1.587
0.10%
0.02%
48
0.751
LT debt₩B
1.228
1.169
1.083
1.247
1.374
1.548
1.761
1.989
2.091
2.372
0.882
11.54%
6.81%
50
Revenue
₩2.746B
4.29%
1.00×
Cost of revenue
₩1.601B
4.36%
1.01×
Operating expenses
₩555.0M
4.77%
1.05×
Cash and investments
16.02%