347.2
Revenue₩B
513.0
504.6
512.1
522.9
525.8
528.2
537.1
541.1
544.4
545.2
387.8
0.73%
0.48%
31
4.73
Revenue growth%
7.06
5.57
3.60
6.31
8.88
10.03
10.73
10.55
10.80
8.11
14.33
10.55
8.49
42
21.95
Gross margin%
28.59
27.25
29.65
29.97
28.01
30.15
28.66
28.34
28.00
28.11
24.52
28.34
28.47
41
6.78
Operating margin%
13.56
15.42
14.70
15.10
12.70
13.74
11.92
13.13
10.87
9.20
23.96
11.92
13.35
27
2.86
Net margin%
0.91
1.58
2.10
0.40
0.40
2.34
4.16
3.81
6.23
5.86
6.02
4.16
2.22
24
31.44
P/E ratio (avg)x
22.92
25.11
26.68
23.18
20.42
21.19
22.67
22.65
21.13
19.81
25.50
21.19
22.66
84
23.29
EV/EBITx
49.89
54.71
62.45
74.24
87.99
101.7
113.0
131.0
141.3
159.0
17.44
131.0
94.83
30
19.52
FCF yield (avg)%
13.16
14.90
15.55
17.15
18.99
21.45
23.98
22.47
20.25
23.20
5.17
22.47
19.62
93
29.52
FCF margin%
2.68
0.40
3.03
0.87
2.18
4.45
7.29
8.65
8.58
10.59
8.01
8.58
3.74
84
1.363
FCF / Net incomex
2.152
2.507
2.766
2.783
2.726
3.279
3.405
3.727
3.986
4.072
1.304
3.727
3.031
88
5.15
ROIC%
14.02
14.67
14.06
11.29
14.29
15.16
17.56
16.82
14.27
13.77
2.25
15.16
14.28
42
15.37
Return on equity%
27.50
30.34
32.33
31.42
29.52
30.44
27.79
30.55
29.02
30.49
23.66
30.44
30.39
53
3.38
Return on assets%
31.27
33.24
31.67
30.95
32.33
34.29
33.96
34.87
32.80
35.28
26.91
34.29
33.02
32
2,888
EPS₩
3,780
3,636
4,036
3,723
3,641
3,569
4,036
4,100
3,836
4,212
3,082
2.96%
0.23%
—
5.71
EPS growth%
20.13
22.13
21.70
19.87
20.45
19.12
20.45
20.48
20.16
17.87
15.75
20.16
20.30
35
1,126
Bookvalue per sh₩
1,809
1,853
1,955
2,052
2,382
2,390
2,752
3,130
2,959
3,115
1,254
5.51%
7.15%
—
2,208
FCF per share₩
1,893
1,799
1,907
1,820
1,806
1,815
1,859
1,714
1,819
1,808
3,832
0.02%
(0.09%)
—
1,741
Dividend per sh₩
5,196
5,829
5,837
5,839
6,138
5,913
6,957
7,568
8,549
8,744
3,296
7.33%
6.30%
—
7.29
Div yield (avg)%
7.08
7.89
9.04
9.76
8.54
5.90
7.98
7.43
7.47
8.03
13.94
7.47
7.94
32
7.77
Payout ratio%
4.87
5.63
7.26
8.62
6.49
4.32
6.96
6.16
8.12
9.52
23.85
6.96
6.73
64
132.4
Shares (diluted)M
155.1
173.8
197.2
203.6
199.2
201.9
189.0
182.3
171.4
160.3
129.7
(4.25%)
(0.45%)
15
24.25
Buyback yield%
13.95
11.17
14.15
11.45
11.18
9.19
6.54
8.04
7.44
5.00
4.17
7.44
10.18
42
0.892
D/E ratiox
1.432
1.582
1.642
1.528
1.483
1.400
1.340
1.475
1.551
1.564
0.815
1.475
1.505
94
663.9
Enterprise value₩B
892.1
854.2
959.5
932.7
1,066
1,209
1,133
1,272
1,192
1,162
293.6
1.75%
3.68%
57
606.5
LT debt₩B
305.1
284.8
271.4
230.6
242.8
224.4
235.1
220.0
209.2
201.9
174.4
(3.62%)
(4.40%)
79
Revenue
₩545.2B
0.48%
1.00×
Cost of revenue
₩232.1B
0.63%
1.01×
Operating expenses
₩130.3B
0.38%
0.99×
Cash and investments
16.77%