694.6
Revenue₩B
692.8
749.4
789.3
832.9
887.5
975.9
1,048
1,112
1,222
1,340
757.6
8.58%
7.64%
47
21.04
Revenue growth%
10.58
9.46
12.25
13.01
10.58
10.59
7.65
10.61
8.12
8.61
10.57
8.61
10.58
10
7.23
Gross margin%
4.46
2.16
0.40
0.40
0.56
1.45
0.40
0.40
1.88
0.40
9.47
0.40
0.48
17
3.21
Operating margin%
2.40
3.63
1.58
2.26
5.12
6.80
5.91
3.92
6.55
4.31
10.12
5.91
4.12
28
17.60
Net margin%
27.86
26.89
25.74
23.70
23.09
22.35
23.51
21.05
21.37
24.30
26.50
22.35
23.60
75
9.607
P/E ratio (avg)x
32.88
33.27
36.70
43.40
47.60
55.89
63.80
67.05
68.89
78.52
13.37
67.05
51.74
24
14.94
EV/EBITx
23.45
26.23
29.57
31.44
32.26
33.59
34.96
40.28
46.81
56.56
8.210
40.28
32.93
67
3.68
FCF yield (avg)%
22.17
24.30
23.35
23.50
21.51
19.54
20.67
19.88
16.99
15.67
21.99
19.54
21.09
19
18.47
FCF margin%
28.27
28.21
30.38
29.39
27.52
29.09
30.31
29.11
31.14
33.03
6.60
30.31
29.25
57
0.502
FCF / Net incomex
0.684
0.689
0.662
0.715
0.706
0.718
0.711
0.770
0.674
0.725
1.036
0.718
0.708
73
27.52
ROIC%
9.53
8.99
10.82
9.20
8.27
7.09
7.04
9.30
9.74
9.50
21.03
9.30
9.25
24
5.68
Return on equity%
7.34
10.09
8.86
10.36
8.47
8.02
8.48
10.51
8.95
5.97
14.37
8.48
8.67
89
11.42
Return on assets%
3.31
4.23
1.93
4.71
6.70
6.94
4.88
3.15
4.42
2.74
8.31
4.42
4.33
88
2,191
EPS₩
5,827
6,267
6,118
6,397
6,286
6,890
7,918
8,153
7,915
9,304
2,383
8.16%
6.54%
—
5.83
EPS growth%
19.53
21.35
19.97
18.09
16.99
17.91
19.26
17.02
18.10
15.11
7.29
17.91
18.09
16
3,191
Bookvalue per sh₩
1,135
1,188
1,152
1,167
1,052
1,149
1,268
1,341
1,449
1,334
2,070
4.87%
0.76%
—
2,512
FCF per share₩
1,554
1,597
1,699
1,627
1,624
1,540
1,629
1,446
1,522
1,603
3,670
(0.25%)
0.85%
—
3,638
Dividend per sh₩
3,116
3,396
3,884
4,313
4,226
4,233
4,354
4,654
5,092
5,491
812.29
5.38%
6.60%
—
22.67
Div yield (avg)%
17.61
15.34
13.47
15.42
12.73
14.17
14.35
11.40
13.87
12.51
24.87
13.87
14.02
77
20.05
Payout ratio%
18.91
19.47
18.06
17.60
14.61
15.43
16.88
14.16
15.24
17.63
28.44
15.43
17.24
46
95.63
Shares (diluted)M
85.05
80.35
89.13
97.62
88.13
85.25
90.10
86.84
92.73
91.03
97.42
0.65%
—
45
16.53
Buyback yield%
19.34
20.28
19.20
21.58
23.44
20.67
20.82
18.67
20.59
19.00
17.66
20.59
20.43
59
1.101
D/E ratiox
0.663
0.587
0.505
0.485
0.509
0.477
0.418
0.438
0.414
0.434
1.232
0.434
0.481
33
404.4
Enterprise value₩B
805.8
826.9
840.1
881.3
969.5
1,062
983.1
922.3
999.9
1,093
701.5
2.43%
1.86%
82
842.0
LT debt₩B
63.67
65.00
68.92
69.52
71.91
75.68
70.47
73.52
82.66
82.97
238.7
2.90%
2.70%
52
Revenue
₩1.340T
7.64%
1.00×
Cost of revenue
₩691.2B
8.15%
1.05×
Operating expenses
₩256.1B
6.70%
0.92×
Cash and investments
19.30%
Goodwill & intangibles
17.50%