1.716
Revenue₩B
7.547
7.836
8.072
8.227
8.586
9.013
9.529
9.976
10.38
10.60
1.895
4.31%
3.88%
69
26.20
Revenue growth%
32.93
34.88
34.77
34.44
32.71
30.64
31.14
29.02
30.27
29.51
12.10
30.27
31.92
63
11.95
Gross margin%
2.02
0.40
0.40
0.40
0.67
3.38
1.90
1.31
0.40
0.40
4.10
1.31
0.54
28
22.35
Operating margin%
10.45
10.39
10.11
9.24
8.67
6.82
4.97
6.62
4.36
4.90
12.43
4.97
7.75
22
7.64
Net margin%
36.92
35.01
32.95
33.41
30.88
29.35
31.18
28.50
27.72
29.97
24.81
29.35
31.03
78
6.938
P/E ratio (avg)x
53.97
51.13
55.14
60.05
65.89
61.88
64.67
64.33
73.85
81.15
26.96
64.67
63.10
11
37.36
EV/EBITx
27.61
29.07
31.57
30.72
36.63
36.33
39.29
44.43
45.02
47.99
28.75
44.43
36.48
93
19.24
FCF yield (avg)%
23.94
21.66
20.44
19.24
21.78
22.79
25.58
25.80
26.52
25.04
2.59
25.58
23.37
31
2.31
FCF margin%
28.97
31.20
32.90
32.40
31.11
30.19
29.19
28.09
30.98
29.16
13.27
29.19
30.58
20
0.607
FCF / Net incomex
0.777
0.828
0.885
0.973
1.000
1.061
1.133
1.072
1.186
1.105
1.651
1.105
1.031
95
17.76
ROIC%
25.38
22.62
19.96
22.73
23.78
26.09
25.82
26.74
27.71
27.52
15.71
26.74
25.60
24
7.98
Return on equity%
20.46
21.31
19.67
16.80
17.39
18.46
17.12
14.77
14.02
11.37
26.14
14.77
17.25
85
11.16
Return on assets%
5.88
3.27
5.57
5.37
4.72
2.85
3.63
4.56
4.29
4.83
29.99
4.29
4.64
77
49.45
EPS₩
220.04
234.69
259.38
292.64
310.52
348.42
331.71
382.34
366.99
395.37
53.14
4.95%
7.39%
—
6.55
EPS growth%
12.79
12.03
13.97
15.12
16.62
15.51
16.51
13.75
12.96
11.04
6.95
13.75
13.86
46
26.10
Bookvalue per sh₩
42.72
41.61
45.65
41.16
43.63
39.08
41.65
42.61
46.46
52.03
27.01
3.58%
1.18%
—
72.08
FCF per share₩
106.09
110.47
117.04
137.25
149.84
149.91
169.59
169.63
171.36
170.60
82.89
2.63%
6.48%
—
67.24
Dividend per sh₩
99.09
113.43
125.58
140.99
159.51
162.44
177.75
196.82
229.01
226.93
54.35
7.31%
8.23%
—
25.49
Div yield (avg)%
18.14
16.65
16.19
18.25
18.90
20.41
19.26
21.89
19.77
21.94
27.13
20.41
19.08
62
6.03
Payout ratio%
17.36
19.78
18.86
20.40
20.65
20.66
18.52
21.11
22.26
21.83
6.00
21.11
20.52
18
49.46
Shares (diluted)M
76.52
79.41
85.05
95.21
94.75
89.33
90.39
84.72
84.27
84.80
49.39
(2.19%)
1.50%
86
11.29
Buyback yield%
23.02
21.30
20.70
20.63
17.96
17.36
16.85
19.51
20.51
22.96
28.71
19.51
20.57
69
1.433
D/E ratiox
2.420
2.435
2.635
2.955
2.718
2.771
2.584
2.495
2.431
2.743
1.752
2.584
2.609
91
8.054
Enterprise value₩B
5.401
6.131
6.389
6.728
7.486
7.276
6.953
7.440
7.448
7.613
7.260
0.34%
4.80%
63
7.220
LT debt₩B
2.817
3.113
3.427
3.152
3.173
3.075
3.230
3.063
3.396
3.573
7.760
2.40%
3.47%
25
Revenue
₩10.60B
3.88%
1.00×
Cost of revenue
₩6.280B
3.93%
1.00×
Operating expenses
₩1.478B
3.76%
0.99×
Cash and investments
14.84%