221.0
Revenue₩B
1,220
1,312
1,387
1,509
1,603
1,706
1,806
1,988
2,118
2,290
227.7
7.40%
7.35%
35
16.75
Revenue growth%
11.89
14.38
14.31
13.89
11.10
8.50
6.98
9.09
8.25
5.78
26.52
8.25
10.10
54
13.21
Gross margin%
9.29
10.97
13.19
12.15
14.02
11.81
13.09
11.35
13.73
12.23
8.23
12.23
12.19
77
25.24
Operating margin%
20.31
21.09
19.99
22.44
22.14
24.37
21.90
20.59
21.34
21.62
15.51
21.62
21.48
23
4.26
Net margin%
18.80
18.94
17.37
18.28
19.61
20.25
19.93
19.18
20.27
22.00
19.06
20.25
19.40
63
33.34
P/E ratio (avg)x
23.00
24.30
25.47
30.98
33.79
34.87
36.77
36.43
36.14
42.49
6.710
36.43
34.33
18
25.33
EV/EBITx
45.39
48.07
48.30
52.40
61.05
72.30
72.78
87.17
101.0
109.2
17.84
87.17
66.67
81
9.98
FCF yield (avg)%
6.10
3.47
5.56
7.73
10.00
9.19
8.32
7.33
6.27
8.33
7.23
8.32
7.53
71
6.22
FCF margin%
27.49
25.79
25.95
25.52
24.32
26.18
26.06
28.23
28.40
30.02
3.13
28.23
26.12
67
0.266
FCF / Net incomex
1.461
1.351
1.302
1.282
1.324
1.373
1.344
1.291
1.303
1.472
1.666
1.344
1.334
50
3.11
ROIC%
9.50
7.39
5.57
5.80
4.76
2.27
3.30
3.30
5.08
3.86
13.29
3.30
4.92
93
14.87
Return on equity%
28.74
27.35
28.77
30.02
31.35
30.92
30.57
31.20
28.74
30.77
24.52
30.77
30.29
24
5.53
Return on assets%
19.53
21.55
19.12
20.38
18.90
21.57
24.27
22.95
20.62
19.25
18.63
21.57
20.50
90
1,848
EPS₩
4,295
4,643
4,621
4,452
4,754
4,411
4,174
4,448
4,009
3,680
1,973
(4.99%)
(0.54%)
—
5.00
EPS growth%
2.91
0.92
1.32
1.21
0.40
0.40
2.83
4.67
2.78
0.43
3.92
2.78
1.26
30
3,220
Bookvalue per sh₩
5,006
5,358
5,643
5,536
5,167
5,343
5,136
5,917
6,295
6,650
1,460
5.18%
2.44%
—
1,640
FCF per share₩
1,506
1,822
1,898
2,197
2,267
2,476
2,788
2,996
3,590
3,744
4,035
10.56%
9.41%
—
2,341
Dividend per sh₩
3,900
4,143
4,042
4,290
4,545
4,343
4,566
4,964
4,838
5,346
4,603
3.30%
3.30%
—
22.11
Div yield (avg)%
21.45
19.87
16.96
15.77
14.15
14.50
13.44
15.88
15.20
12.79
14.94
14.50
15.49
62
24.70
Payout ratio%
2.93
1.16
1.84
0.40
3.02
4.57
7.00
9.40
7.64
8.90
11.85
7.64
3.80
24
193.1
Shares (diluted)M
163.7
150.7
138.5
146.0
163.9
159.6
143.1
145.8
151.1
139.2
190.8
(3.21%)
(2.44%)
9
19.14
Buyback yield%
26.64
26.58
27.50
28.57
26.24
27.97
27.46
30.00
32.02
29.04
14.27
29.04
27.74
27
0.714
D/E ratiox
1.280
1.267
1.327
1.217
1.147
1.281
1.422
1.556
1.646
1.801
0.562
1.556
1.304
75
312.0
Enterprise value₩B
973.1
1,078
1,080
1,104
1,298
1,299
1,519
1,587
1,830
1,849
1,604
7.34%
6.55%
70
108.1
LT debt₩B
1,679
1,837
1,981
2,153
2,430
2,663
2,889
3,036
3,037
3,004
526.9
4.33%
5.20%
85
Revenue
₩2.290T
7.35%
1.00×
Cost of revenue
₩1.301T
6.93%
0.96×
Operating expenses
₩241.3B
7.89%
1.05×
Goodwill & intangibles
21.51%
Cash and investments
18.42%