2,209
Revenue₩B
4,095
4,244
4,395
4,541
4,590
4,664
4,652
4,636
4,685
4,636
2,380
0.20%
1.30%
64
20.78
Revenue growth%
5.54
4.54
4.38
4.09
5.41
5.27
4.14
1.69
4.31
2.91
23.42
4.14
4.34
64
29.19
Gross margin%
6.39
9.15
10.44
13.28
14.18
15.34
13.42
15.87
16.44
15.77
23.66
15.77
13.80
53
29.32
Operating margin%
11.78
10.70
11.29
11.94
14.51
17.43
17.73
16.20
14.69
12.92
5.61
16.20
13.72
94
19.47
Net margin%
21.53
24.53
26.87
28.89
31.61
29.99
32.94
31.58
29.03
26.35
6.09
29.99
28.96
24
16.14
P/E ratio (avg)x
35.92
40.91
40.72
40.79
46.30
53.15
60.47
66.27
64.16
72.24
17.48
64.16
49.73
33
25.73
EV/EBITx
23.67
26.61
31.60
36.20
41.83
41.22
45.45
47.32
47.02
56.12
12.07
47.02
41.52
13
7.58
FCF yield (avg)%
10.34
8.66
6.86
9.70
6.92
8.42
10.25
10.31
12.30
14.01
2.13
10.31
9.97
67
22.35
FCF margin%
20.00
18.16
20.75
18.01
16.12
17.60
20.40
17.62
15.34
15.32
20.16
17.60
17.82
37
0.300
FCF / Net incomex
1.889
2.133
2.130
2.111
2.370
2.257
2.612
2.771
2.891
3.047
0.293
2.771
2.314
6
26.78
ROIC%
21.68
19.68
22.40
20.72
22.51
25.04
26.65
24.49
24.50
23.09
10.31
24.50
22.80
48
4.80
Return on equity%
25.70
23.54
26.36
27.22
26.59
23.83
23.68
22.88
20.51
20.67
17.90
22.88
23.76
86
11.13
Return on assets%
25.20
25.18
25.83
28.20
28.72
30.03
29.97
29.64
32.32
32.61
26.85
30.03
29.18
15
19,159
EPS₩
6,047
6,003
6,199
6,280
5,828
6,715
7,596
8,263
9,239
10,707
19,825
12.94%
5.87%
—
12.28
EPS growth%
5.65
3.33
4.78
3.81
4.74
4.91
2.92
5.85
7.78
6.90
25.26
5.85
4.84
68
14,123
Bookvalue per sh₩
14,693
15,288
14,935
12,864
13,669
12,984
13,777
14,700
15,772
14,388
20,687
1.03%
(1.10%)
—
10,564
FCF per share₩
13,625
11,961
11,584
10,835
10,852
10,530
10,048
10,782
11,041
10,298
13,666
(1.04%)
(2.32%)
—
26,623
Dividend per sh₩
16,349
15,930
17,553
20,962
20,714
22,368
23,017
26,697
27,040
30,880
25,177
8.31%
6.39%
—
8.28
Div yield (avg)%
26.59
26.79
24.25
26.25
27.41
25.97
28.38
30.61
33.43
34.20
7.95
30.61
27.10
41
23.10
Payout ratio%
22.63
20.32
19.43
17.69
19.86
19.80
17.83
16.37
15.30
16.75
22.71
16.75
18.63
8
87.63
Shares (diluted)M
88.25
90.31
101.5
102.0
91.86
92.45
86.35
95.61
108.2
104.1
86.77
2.53%
1.34%
46
13.96
Buyback yield%
24.38
21.52
23.45
24.66
25.50
22.65
22.75
22.48
19.95
17.94
5.01
22.48
22.70
27
0.417
D/E ratiox
1.068
1.149
1.268
1.434
1.402
1.394
1.556
1.537
1.681
1.987
1.573
1.556
1.418
14
632.8
Enterprise value₩B
1,676
1,631
1,862
1,992
2,325
2,350
2,277
2,675
2,795
2,705
1,262
3.07%
6.61%
55
1,252
LT debt₩B
5,858
5,163
5,095
5,338
4,834
5,085
5,418
5,114
5,212
5,795
968.9
3.69%
(0.21%)
44
Revenue
₩4.636T
1.30%
1.00×
Cost of revenue
₩2.304T
1.05%
0.97×
Operating expenses
₩1.160T
1.86%
1.06×
Goodwill & intangibles
15.01%