1,085
Revenue₩B
1,216
1,321
1,431
1,548
1,693
1,852
1,971
2,091
2,197
2,415
1,177
7.36%
7.99%
37
7.90
Revenue growth%
6.72
9.17
10.73
7.81
6.88
5.48
2.88
0.81
3.80
6.31
20.52
3.80
6.52
39
2.14
Gross margin%
28.32
25.87
24.78
25.52
23.48
23.08
20.91
21.70
19.47
16.80
28.05
20.91
23.28
74
17.12
Operating margin%
13.25
12.38
14.23
15.46
18.14
20.86
19.21
21.45
18.73
20.97
7.25
20.86
18.43
47
22.41
Net margin%
16.70
18.59
17.96
15.51
13.64
12.33
13.58
14.15
15.90
13.74
11.17
13.74
14.83
58
32.79
P/E ratio (avg)x
20.62
19.15
18.17
19.98
21.21
21.32
20.48
20.84
22.55
21.22
32.02
21.22
20.73
88
24.47
EV/EBITx
33.98
35.73
40.37
41.88
46.35
49.84
53.63
57.68
56.79
62.76
32.94
56.79
48.10
27
28.01
FCF yield (avg)%
13.85
13.44
13.70
13.81
13.68
14.24
13.55
16.45
14.77
14.60
28.62
14.60
13.83
75
17.18
FCF margin%
8.14
10.53
9.69
11.37
14.26
15.60
17.31
16.74
14.85
12.36
11.24
15.60
13.31
15
0.796
FCF / Net incomex
0.483
0.577
0.696
0.787
0.851
1.000
1.083
1.174
1.163
1.128
1.063
1.128
0.926
64
4.81
ROIC%
1.99
0.40
0.40
0.40
2.71
2.25
2.15
4.13
4.85
2.98
3.84
2.98
2.20
41
29.09
Return on equity%
11.81
13.12
15.50
16.44
15.79
14.50
14.65
17.39
20.01
20.04
9.16
17.39
15.65
36
15.40
Return on assets%
16.97
15.51
15.85
18.24
16.28
14.91
15.60
17.19
15.81
14.89
17.65
15.60
15.83
40
9,141
EPS₩
19,801
20,197
20,626
19,847
21,223
24,410
24,988
25,417
27,105
30,542
9,661
7.55%
5.07%
—
5.41
EPS growth%
22.22
20.95
19.31
21.30
23.67
21.21
20.84
21.61
22.83
21.93
11.58
21.61
21.46
26
11,302
Bookvalue per sh₩
17,747
20,946
24,339
27,527
27,206
28,213
31,789
32,141
33,139
32,062
14,129
3.34%
6.80%
—
12,765
FCF per share₩
3,925
3,776
3,851
3,294
3,249
3,360
3,217
3,362
3,204
2,898
2,687
(2.26%)
(3.59%)
—
14,415
Dividend per sh₩
3,646
3,920
3,708
4,000
3,863
3,921
4,535
5,214
5,872
6,780
16,148
11.91%
6.31%
—
12.61
Div yield (avg)%
19.65
17.70
17.21
15.69
13.56
15.69
18.28
20.65
22.93
24.67
12.12
20.65
17.99
78
14.92
Payout ratio%
29.84
31.64
31.76
33.92
33.74
33.48
33.58
31.42
34.36
33.61
27.37
33.58
33.53
64
111.7
Shares (diluted)M
161.0
167.7
179.3
194.3
216.1
233.3
255.5
296.8
295.3
303.6
117.5
7.03%
8.31%
49
14.00
Buyback yield%
22.34
21.24
22.54
20.81
21.75
20.09
22.89
20.51
19.08
18.32
6.45
20.09
21.03
53
1.365
D/E ratiox
0.505
0.515
0.502
0.486
0.441
0.471
0.507
0.557
0.608
0.677
0.392
0.557
0.506
53
1,980
Enterprise value₩B
4,106
4,675
5,620
6,570
6,625
7,362
8,307
9,891
10,134
10,438
836.0
9.52%
11.41%
61
460.8
LT debt₩B
1,174
1,070
1,093
1,048
951.6
881.9
959.2
1,001
1,079
1,137
2,190
3.62%
(0.37%)
79
Revenue
₩2.415T
7.99%
1.00×
Cost of revenue
₩1.638T
7.91%
0.99×
Operating expenses
₩528.8B
7.96%
1.00×
Cash and investments
16.33%