0.947
Revenue₩B
2.543
2.651
2.665
2.789
2.865
3.012
3.145
3.173
3.257
3.344
1.040
3.14%
2.85%
64
29.56
Revenue growth%
20.45
22.15
22.70
21.35
20.82
20.58
18.09
16.56
17.69
15.73
18.30
17.69
20.51
80
16.98
Gross margin%
22.31
21.55
23.15
23.00
23.49
24.13
24.20
21.94
22.43
20.99
22.08
22.43
22.72
76
29.20
Operating margin%
27.84
28.52
25.81
23.41
20.87
22.66
20.01
22.20
20.22
18.13
9.85
20.22
22.43
77
24.86
Net margin%
27.64
25.58
25.19
23.92
23.91
22.32
20.74
20.78
23.60
25.01
26.51
22.32
23.92
85
25.37
P/E ratio (avg)x
51.58
54.94
57.03
64.25
60.33
66.76
69.50
78.72
81.40
89.32
15.78
78.72
65.51
95
8.023
EV/EBITx
32.80
38.19
41.75
43.39
49.14
53.78
55.38
53.62
57.43
58.37
9.347
55.38
51.38
34
19.60
FCF yield (avg)%
30.06
31.42
29.83
31.82
33.07
35.14
32.90
32.20
33.43
35.24
11.65
33.43
32.55
26
16.37
FCF margin%
20.23
23.21
21.39
23.71
22.73
21.91
24.33
22.89
21.10
22.58
21.78
22.58
22.66
64
0.731
FCF / Net incomex
0.112
0.102
0.109
0.106
0.091
0.083
0.073
0.064
0.056
0.057
0.703
0.064
0.087
74
6.86
ROIC%
7.74
8.38
5.86
5.98
6.58
8.25
11.20
12.84
13.15
11.47
23.96
11.47
8.32
35
21.56
Return on equity%
16.77
15.16
12.38
13.91
13.52
15.08
16.29
15.57
13.25
11.09
10.85
15.08
14.50
26
25.12
Return on assets%
0.56
0.40
0.40
1.28
0.65
0.40
1.80
3.31
2.83
0.59
6.69
1.80
0.62
88
247.73
EPS₩
359.46
389.22
403.93
376.04
383.58
376.45
398.43
406.76
377.99
386.44
262.93
0.15%
(0.66%)
—
23.64
EPS growth%
2.97
4.47
3.75
2.86
0.40
1.07
3.94
6.31
3.81
3.82
26.39
3.82
3.78
66
410.45
Bookvalue per sh₩
243.98
262.97
263.41
266.53
253.74
255.00
279.03
258.83
268.19
258.36
226.64
0.36%
1.13%
—
317.24
FCF per share₩
270.22
294.15
324.28
358.26
357.73
385.37
391.08
362.22
366.93
354.92
64.54
(0.16%)
2.68%
—
226.96
Dividend per sh₩
86.65
83.94
81.36
92.85
104.37
107.99
100.65
93.75
90.38
97.71
64.86
(1.31%)
1.28%
—
28.96
Div yield (avg)%
12.03
13.42
16.42
18.95
20.14
18.27
21.07
22.85
24.32
23.10
20.43
22.85
19.54
57
14.85
Payout ratio%
14.77
12.60
10.72
10.09
8.27
11.14
10.95
13.27
13.33
11.14
10.47
11.14
11.14
48
6.510
Shares (diluted)M
6.504
6.793
7.510
7.294
7.432
7.269
7.838
7.644
7.726
7.600
6.741
0.45%
2.27%
27
27.49
Buyback yield%
28.37
29.08
31.65
33.34
33.88
33.26
31.01
30.73
27.90
27.61
23.69
30.73
30.87
18
0.949
D/E ratiox
0.440
0.411
0.380
0.371
0.378
0.429
0.437
0.490
0.560
0.588
1.262
0.490
0.433
7
3.082
Enterprise value₩B
1.041
0.989
0.898
0.768
0.686
0.581
0.612
0.556
0.485
0.451
2.325
(8.07%)
(7.36%)
32
2.206
LT debt₩B
4.122
3.903
4.332
4.197
4.546
4.597
4.258
4.745
5.182
5.719
3.894
4.70%
3.47%
56
Revenue
₩3.344B
2.85%
1.00×
Cost of revenue
₩2.066B
3.13%
1.03×
Operating expenses
₩673.2M
2.60%
0.98×
Cash and investments
15.31%
Spread over hurdle
15.12%