1,236
Revenue₩B
3,672
3,714
3,768
3,794
3,788
3,864
3,881
3,861
3,808
3,807
1,373
0.10%
0.24%
72
25.20
Revenue growth%
30.30
30.34
28.17
26.21
27.39
27.18
29.56
28.14
29.89
30.94
3.06
29.56
28.86
45
22.15
Gross margin%
17.95
18.69
18.88
19.96
17.43
16.71
14.58
17.53
16.33
16.27
15.24
16.33
17.48
35
24.19
Operating margin%
29.35
27.81
29.92
32.45
33.82
36.81
39.68
37.17
37.25
37.96
2.35
37.25
35.32
15
22.72
Net margin%
17.56
17.43
14.59
11.76
8.80
9.01
6.35
7.70
8.64
6.74
17.90
7.70
8.90
84
8.496
P/E ratio (avg)x
30.88
35.34
35.32
41.52
45.75
47.73
46.77
47.17
55.07
60.62
12.03
47.73
46.26
27
29.13
EV/EBITx
36.40
34.29
32.56
32.79
35.34
39.72
39.83
37.37
41.15
40.40
21.98
39.83
36.88
89
14.13
FCF yield (avg)%
12.84
15.65
13.66
14.37
13.15
14.81
11.87
11.47
14.08
15.31
26.15
14.08
13.87
32
14.58
FCF margin%
23.11
23.49
25.31
27.66
29.34
28.64
29.31
28.68
27.81
29.80
27.93
28.68
28.23
64
0.484
FCF / Net incomex
0.441
0.519
0.569
0.544
0.573
0.549
0.581
0.580
0.580
0.590
1.022
0.580
0.571
56
19.20
ROIC%
14.28
16.80
19.17
20.64
21.46
21.92
20.32
22.45
19.54
18.28
19.86
20.32
19.93
60
29.18
Return on equity%
17.34
20.25
17.25
20.23
17.84
16.94
16.37
16.16
16.78
18.67
4.46
16.78
17.30
61
12.98
Return on assets%
22.60
22.67
21.30
23.45
26.18
28.10
28.74
26.20
25.03
26.37
3.61
26.37
25.61
50
2,508
EPS₩
1,641
1,507
1,340
1,284
1,345
1,193
1,272
1,393
1,327
1,355
2,642
0.15%
(1.06%)
—
6.98
EPS growth%
24.89
26.21
27.83
27.20
29.19
29.09
26.69
27.64
28.22
28.92
15.65
28.22
27.74
93
3,090
Bookvalue per sh₩
1,303
1,300
1,379
1,225
1,144
1,161
1,041
993.69
990.20
1,062
605.49
(1.46%)
(3.07%)
—
437.55
FCF per share₩
1,511
1,413
1,307
1,265
1,326
1,453
1,368
1,351
1,366
1,545
1,687
3.11%
0.31%
—
1,426
Dividend per sh₩
1,087
1,227
1,240
1,418
1,404
1,536
1,566
1,527
1,571
1,633
2,306
3.07%
5.46%
—
12.77
Div yield (avg)%
33.78
32.88
31.28
30.47
28.38
25.93
24.65
24.12
25.56
28.17
26.82
25.56
28.28
6
8.33
Payout ratio%
29.24
31.51
29.75
31.94
34.14
34.19
31.94
29.36
29.59
29.66
3.10
29.66
30.63
49
373.5
Shares (diluted)M
258.5
255.4
273.3
272.5
235.5
236.6
228.3
236.1
233.7
242.2
378.6
0.56%
(0.27%)
36
13.98
Buyback yield%
13.45
15.37
16.06
14.88
17.18
16.36
18.27
20.07
21.49
23.53
11.93
20.07
16.77
49
0.300
D/E ratiox
1.442
1.347
1.375
1.306
1.173
1.116
1.023
0.976
0.902
0.945
0.808
0.976
1.145
18
3,276
Enterprise value₩B
2,189
2,074
2,176
2,253
2,475
2,523
2,657
2,600
2,571
2,658
407.6
1.44%
0.80%
26
210.2
LT debt₩B
782.4
797.6
855.4
815.9
807.4
912.5
859.2
966.1
1,091
1,195
741.8
8.15%
3.24%
91
Revenue
₩3.807T
0.24%
1.00×
Cost of revenue
₩2.277T
0.09%
0.99×
Operating expenses
₩614.2B
0.12%
0.99×
Cash and investments
16.00%
Goodwill & intangibles
15.65%