649.5
Revenue₩B
854.7
876.7
901.5
937.3
951.2
966.1
1,016
1,055
1,106
1,167
703.1
4.17%
3.63%
79
15.00
Revenue growth%
18.42
17.13
19.85
18.00
20.42
21.52
18.98
19.87
21.30
19.60
7.03
19.87
19.72
62
16.88
Gross margin%
10.95
11.64
8.68
6.51
4.46
5.93
6.11
7.69
4.73
1.98
16.79
5.93
6.31
14
7.74
Operating margin%
27.84
29.40
29.07
30.48
28.03
26.22
25.57
23.60
26.53
23.67
28.54
25.57
27.18
29
20.35
Net margin%
7.63
10.32
9.30
9.54
11.65
11.81
14.61
16.36
18.66
19.37
9.19
16.36
11.73
8
23.71
P/E ratio (avg)x
30.96
32.58
35.73
36.36
39.54
46.89
55.17
58.32
57.02
54.29
26.67
55.17
43.22
80
23.58
EV/EBITx
37.69
42.40
44.56
42.29
46.36
50.58
48.05
53.39
53.75
60.13
7.580
53.39
47.20
7
23.34
FCF yield (avg)%
20.53
21.45
20.25
20.04
19.38
16.67
17.36
17.31
18.83
16.15
29.19
17.31
19.11
86
18.86
FCF margin%
16.69
13.84
16.62
16.03
14.45
16.09
16.44
17.67
19.77
19.49
26.29
17.67
16.53
11
0.304
FCF / Net incomex
1.253
1.328
1.181
1.205
1.205
1.352
1.408
1.458
1.435
1.564
1.190
1.435
1.340
64
14.10
ROIC%
13.27
15.84
18.78
18.00
20.92
22.05
22.08
24.81
27.00
27.53
21.22
24.81
21.48
12
12.30
Return on equity%
12.91
11.13
12.35
14.26
15.09
17.68
19.06
18.28
17.23
16.85
13.01
17.68
15.97
16
2.38
Return on assets%
1.85
4.07
1.11
3.80
5.68
4.59
1.96
3.74
3.96
1.16
20.44
3.74
3.77
32
4,580
EPS₩
9,131
8,170
8,133
7,665
7,484
7,130
6,934
7,473
6,833
7,652
4,714
0.45%
(0.79%)
—
19.86
EPS growth%
26.02
25.82
22.95
22.97
23.13
23.81
21.87
24.33
21.56
23.24
29.93
23.24
23.19
77
8,456
Bookvalue per sh₩
10,184
10,193
10,509
11,641
12,704
13,464
15,932
16,861
19,219
19,032
2,317
8.42%
6.05%
—
8,785
FCF per share₩
6,282
5,757
4,978
4,652
4,808
4,461
4,136
3,554
3,753
3,469
11,678
(6.32%)
(5.68%)
—
11,929
Dividend per sh₩
16,690
17,179
19,030
19,629
21,429
22,557
21,371
23,839
23,417
23,300
2,892
1.69%
5.12%
—
4.80
Div yield (avg)%
5.68
2.74
1.21
1.53
1.67
0.40
2.10
3.06
4.76
6.31
9.02
3.06
2.42
89
12.75
Payout ratio%
17.72
15.89
13.60
16.18
15.82
15.09
17.80
19.02
18.89
21.14
4.49
18.89
16.95
36
42.39
Shares (diluted)M
59.73
65.33
64.37
70.17
69.18
78.72
88.19
99.06
96.21
94.31
43.59
6.40%
5.81%
74
24.33
Buyback yield%
1.90
4.43
2.40
0.40
2.58
1.90
2.53
1.43
0.40
2.35
21.76
1.90
2.13
12
0.158
D/E ratiox
1.046
1.025
1.015
1.117
1.069
1.064
1.159
1.201
1.320
1.319
1.542
1.201
1.093
64
600.1
Enterprise value₩B
465.1
496.7
551.7
637.5
710.7
687.6
674.8
642.0
724.1
804.8
312.0
2.52%
6.40%
66
676.9
LT debt₩B
290.9
318.5
369.2
380.6
423.6
412.8
396.8
399.7
441.1
461.6
572.4
1.73%
4.26%
50
Revenue
₩1.167T
3.63%
1.00×
Cost of revenue
₩678.5B
3.76%
1.01×
Operating expenses
₩176.4B
2.48%
0.89×
Cash and investments
17.96%