1,786
Revenue₩B
1,922
1,964
2,049
2,115
2,148
2,198
2,333
2,377
2,531
2,583
1,964
3.75%
3.52%
73
16.15
Revenue growth%
6.98
8.28
9.31
8.01
7.11
7.88
10.37
7.45
7.21
4.69
28.25
7.45
7.67
82
6.19
Gross margin%
28.40
26.31
24.27
24.01
21.21
21.22
23.08
24.06
23.28
23.72
24.10
23.28
23.86
55
6.72
Operating margin%
6.63
7.75
6.28
7.41
9.30
10.37
7.68
4.76
4.44
5.29
17.49
5.29
7.02
42
16.40
Net margin%
20.83
19.29
21.84
21.41
19.68
18.63
20.50
21.80
20.15
22.14
4.08
20.50
20.66
49
29.99
P/E ratio (avg)x
37.62
37.04
41.63
48.03
52.31
60.18
56.29
62.11
61.47
62.79
37.00
61.47
54.30
57
17.71
EV/EBITx
16.00
15.57
15.31
14.65
14.59
12.46
11.28
10.85
11.49
11.57
22.49
11.49
13.53
62
27.18
FCF yield (avg)%
9.08
8.27
9.50
11.54
11.21
11.95
13.07
15.65
13.89
15.77
14.13
13.89
11.75
13
21.30
FCF margin%
6.82
5.94
5.18
2.83
1.24
0.71
2.63
1.64
0.40
0.40
18.50
0.71
2.13
12
0.680
FCF / Net incomex
2.552
3.015
3.310
3.757
3.587
4.136
4.067
4.310
4.166
4.568
1.415
4.166
3.912
90
21.51
ROIC%
11.10
11.56
13.37
14.33
12.78
11.01
11.49
12.02
10.62
13.00
10.43
11.49
11.79
87
8.14
Return on equity%
23.55
25.60
25.19
22.59
20.20
22.85
20.81
23.81
25.53
25.12
14.77
23.81
23.68
18
15.76
Return on assets%
27.34
29.40
28.93
29.64
29.85
30.76
30.54
31.07
33.49
35.52
17.68
31.07
30.19
79
5,839
EPS₩
6,768
8,171
9,489
9,764
10,984
11,920
12,674
14,878
17,367
19,842
6,401
12.56%
11.99%
—
24.22
EPS growth%
27.49
26.18
24.06
24.54
21.55
23.64
22.37
24.17
23.87
25.81
29.14
23.87
24.12
30
4,064
Bookvalue per sh₩
2,299
2,325
2,023
1,907
1,893
2,010
2,180
1,922
2,036
2,037
4,640
1.47%
(1.02%)
—
5,934
FCF per share₩
885.15
804.30
704.78
629.86
676.91
611.09
573.53
589.95
516.94
456.28
3,526
(7.59%)
(6.99%)
—
1,673
Dividend per sh₩
5,502
6,471
7,244
7,303
7,802
8,682
10,022
10,583
11,908
12,644
1,464
10.14%
9.51%
—
24.46
Div yield (avg)%
0.40
0.40
2.18
3.23
2.87
2.59
0.40
2.58
3.00
5.05
14.08
2.59
2.58
34
8.14
Payout ratio%
11.41
9.50
9.00
8.55
8.53
6.90
6.79
4.15
1.24
2.51
4.04
4.15
7.71
90
0.454
Shares (diluted)B
0.655
0.707
0.735
0.702
0.697
0.789
0.904
0.910
1.065
1.025
0.435
8.03%
5.90%
21
14.52
Buyback yield%
14.15
15.80
16.55
13.79
13.98
12.24
12.60
13.13
14.87
16.87
18.18
13.13
14.07
25
1.230
D/E ratiox
0.160
0.152
0.152
0.150
0.144
0.170
0.196
0.202
0.214
0.226
1.729
0.202
0.165
64
1,421
Enterprise value₩B
1,413
1,510
1,414
1,529
1,400
1,435
1,364
1,386
1,314
1,280
1,036
(1.78%)
(2.40%)
5
1,777
LT debt₩B
2,752
2,864
3,230
3,256
3,304
3,376
3,869
4,014
3,920
4,235
1,411
5.09%
5.17%
44
Revenue
₩2.583T
3.52%
1.00×
Cost of revenue
₩1.434T
3.86%
1.03×
Operating expenses
₩618.3B
2.91%
0.94×
Property and equipment
19.31%
Cash and investments
14.22%