750.3
Revenue₩B
1,386
1,478
1,532
1,613
1,695
1,785
1,891
1,951
2,048
2,187
803.9
5.23%
5.34%
83
11.55
Revenue growth%
13.49
14.73
14.76
13.25
10.34
11.54
11.59
12.88
15.08
14.11
18.75
12.88
13.37
23
12.46
Gross margin%
3.10
5.33
2.60
4.51
6.38
7.39
6.93
5.98
8.80
10.24
3.56
7.39
6.18
24
8.66
Operating margin%
5.00
5.15
7.24
9.58
12.06
12.62
12.77
11.62
9.00
9.50
22.00
11.62
9.54
92
3.25
Net margin%
13.26
13.80
16.19
15.00
15.92
15.12
14.98
15.55
17.21
19.33
10.84
15.55
15.33
22
17.18
P/E ratio (avg)x
12.32
11.36
10.76
9.116
9.460
9.206
7.812
6.860
7.154
7.120
9.455
7.154
9.161
66
35.10
EV/EBITx
43.00
44.21
49.75
56.46
59.87
56.00
60.17
67.11
68.00
65.46
21.51
65.46
58.16
67
25.48
FCF yield (avg)%
19.65
19.83
22.52
21.52
23.71
21.61
20.02
22.22
22.91
20.83
27.05
21.61
21.56
61
27.95
FCF margin%
9.69
11.19
8.82
6.97
6.47
6.99
5.24
2.43
3.09
2.85
16.95
3.09
6.72
90
0.912
FCF / Net incomex
1.122
1.189
1.303
1.388
1.365
1.442
1.514
1.550
1.781
2.005
0.864
1.550
1.415
79
14.94
ROIC%
0.40
2.75
3.88
6.41
7.56
7.96
5.50
6.70
8.32
5.76
23.17
6.70
6.09
69
27.37
Return on equity%
14.38
15.97
18.89
16.27
18.84
17.63
18.88
18.36
20.48
22.67
7.36
18.88
18.60
61
25.89
Return on assets%
2.19
3.32
3.83
3.46
3.98
2.27
0.59
1.01
3.83
3.34
29.54
2.27
3.33
35
6,321
EPS₩
3,624
3,544
3,580
3,159
3,157
3,151
2,878
2,674
2,709
2,311
6,700
(6.05%)
(4.50%)
—
29.07
EPS growth%
5.44
5.53
8.31
7.56
7.70
4.86
7.80
5.67
6.14
8.47
10.61
6.14
6.85
44
2,740
Bookvalue per sh₩
8,380
9,175
9,797
10,709
12,130
14,191
14,701
17,258
19,641
21,085
10,050
11.69%
9.37%
—
9,598
FCF per share₩
18,449
17,662
19,286
19,374
19,089
19,854
19,094
19,799
22,488
21,269
3,894
2.19%
1.34%
—
12,084
Dividend per sh₩
10,305
11,316
13,027
13,023
12,845
13,355
13,562
13,018
12,626
14,430
9,284
2.35%
4.24%
—
23.65
Div yield (avg)%
35.17
35.39
37.20
35.84
36.75
36.97
39.35
37.65
37.57
39.25
13.15
37.65
37.09
71
16.37
Payout ratio%
16.79
16.12
15.00
16.27
18.91
21.37
18.96
15.98
17.14
17.06
29.17
17.14
16.93
19
86.83
Shares (diluted)M
126.4
146.0
162.6
164.7
183.1
204.9
210.6
209.4
225.5
236.1
91.17
5.21%
8.08%
75
27.94
Buyback yield%
28.85
30.50
30.31
31.93
30.91
32.43
31.57
33.19
33.63
33.27
10.51
33.19
31.75
94
0.819
D/E ratiox
1.100
1.278
1.271
1.471
1.475
1.686
1.640
1.863
2.027
2.035
0.234
1.863
1.557
73
273.7
Enterprise value₩B
2,885
2,878
3,352
3,533
3,721
4,150
4,492
4,373
4,308
5,098
323.4
6.50%
7.16%
44
265.2
LT debt₩B
2,870
2,717
2,886
3,045
3,365
3,698
3,548
3,851
4,245
4,669
1,337
6.77%
5.73%
81
Revenue
₩2.187T
5.34%
1.00×
Cost of revenue
₩1.287T
5.39%
1.01×
Operating expenses
₩276.5B
4.34%
0.91×
Cash and investments
18.03%