3.469
Revenue₩B
3.837
4.015
4.235
4.426
4.566
4.817
4.971
5.257
5.566
5.738
3.864
4.67%
4.61%
55
12.67
Revenue growth%
23.17
25.22
27.55
27.61
29.75
30.63
29.87
31.15
32.22
33.04
19.16
31.15
29.81
30
10.74
Gross margin%
6.77
7.12
9.23
10.15
11.80
12.14
9.85
7.51
4.91
5.30
8.68
7.51
8.37
88
15.77
Operating margin%
17.97
20.46
22.21
23.93
24.92
26.52
24.57
26.46
26.63
25.17
22.77
26.46
24.75
22
15.42
Net margin%
29.58
27.64
29.25
29.67
26.78
24.16
23.81
22.70
20.57
20.52
24.49
22.70
25.47
84
17.18
P/E ratio (avg)x
21.12
19.53
19.26
17.66
17.90
19.82
18.50
16.64
17.49
15.24
23.75
17.49
18.20
12
33.75
EV/EBITx
8.054
7.113
6.401
5.727
5.996
5.582
5.781
5.736
5.994
6.143
22.32
5.781
5.995
91
25.58
FCF yield (avg)%
13.81
13.00
13.80
12.56
11.36
9.82
11.75
9.04
11.53
13.36
19.04
11.53
12.16
18
21.87
FCF margin%
22.68
20.06
18.53
18.36
18.66
21.50
19.94
22.90
25.80
26.69
29.01
22.90
20.78
56
0.358
FCF / Net incomex
0.766
0.827
0.783
0.856
0.962
0.977
0.908
0.925
0.912
0.817
1.239
0.912
0.882
86
2.80
ROIC%
7.09
8.61
9.28
11.55
13.28
11.79
11.13
9.61
12.57
9.97
25.41
11.13
10.55
57
24.41
Return on equity%
30.27
28.53
28.26
28.18
29.73
32.07
33.27
34.71
33.90
32.11
21.46
33.27
31.17
92
18.11
Return on assets%
4.41
4.37
5.64
7.42
4.49
5.39
4.66
2.18
0.40
3.26
7.36
3.26
4.45
33
723.37
EPS₩
684.15
585.31
532.01
513.18
491.86
529.43
490.26
421.75
394.67
399.77
776.91
(4.06%)
(6.24%)
—
10.72
EPS growth%
30.45
31.41
34.37
36.11
38.69
36.75
36.29
37.87
37.80
38.29
16.72
37.80
36.52
46
172.07
Bookvalue per sh₩
896.39
838.44
802.08
830.27
772.01
819.31
850.76
902.32
891.01
894.29
768.45
2.98%
0.32%
—
1,208
FCF per share₩
1,055
1,120
1,295
1,432
1,385
1,349
1,347
1,309
1,400
1,543
815.07
2.19%
3.46%
—
822.09
Dividend per sh₩
533.57
592.36
709.17
769.00
796.69
959.32
960.27
1,141
1,260
1,330
688.12
10.79%
9.97%
—
13.08
Div yield (avg)%
27.21
28.42
25.91
25.29
24.41
22.94
22.79
22.85
23.08
21.51
12.65
22.85
23.74
59
19.08
Payout ratio%
25.42
23.42
24.31
23.18
22.93
25.01
25.23
24.04
22.46
24.43
23.76
24.43
24.18
70
2.639
Shares (diluted)M
3.153
2.984
3.192
3.170
3.053
3.321
3.634
3.869
4.196
4.183
2.679
6.50%
3.62%
43
7.70
Buyback yield%
28.77
28.60
28.23
25.35
22.92
23.29
23.93
25.45
26.38
26.61
23.65
25.45
25.91
80
0.642
D/E ratiox
0.800
0.791
0.864
0.914
0.977
1.076
1.047
1.025
1.154
1.276
1.638
1.076
1.001
49
4.419
Enterprise value₩B
5.237
5.857
6.314
6.325
6.863
7.351
8.026
8.150
8.333
9.821
3.762
7.43%
8.05%
22
2.558
LT debt₩B
5.568
5.126
4.747
4.968
4.936
4.988
5.567
5.264
4.807
4.582
2.782
(1.48%)
(2.93%)
20
Revenue
₩5.738B
4.61%
1.00×
Cost of revenue
₩3.281B
4.72%
1.01×
Operating expenses
₩688.1M
3.32%
0.88×
Cash and investments
17.40%