358.6
Revenue₩B
500.2
528.8
569.7
618.8
664.4
691.9
722.0
774.3
814.8
865.8
397.7
5.44%
6.05%
35
27.13
Revenue growth%
24.14
25.73
24.05
22.13
23.81
25.92
28.87
30.37
30.51
29.80
20.50
29.80
25.82
83
9.97
Gross margin%
14.01
14.58
12.42
13.31
13.52
10.53
7.80
5.14
7.94
6.63
12.46
7.80
11.47
43
24.27
Operating margin%
27.26
28.87
27.72
25.05
22.71
21.55
24.43
24.74
22.65
22.90
22.66
22.90
24.59
24
20.14
Net margin%
2.12
1.82
3.49
5.63
5.62
4.95
6.99
5.72
8.00
8.60
29.49
6.99
5.63
37
26.24
P/E ratio (avg)x
22.10
24.86
29.78
30.44
35.40
42.97
49.73
56.52
60.00
71.55
18.11
56.52
39.19
59
23.44
EV/EBITx
24.59
26.15
27.91
27.89
27.29
24.81
23.94
25.55
23.07
20.91
27.29
23.94
25.18
22
15.92
FCF yield (avg)%
27.17
26.54
26.38
28.56
30.08
27.09
27.76
29.38
28.07
28.71
22.78
28.07
27.92
95
23.58
FCF margin%
25.86
25.34
25.54
27.69
27.21
27.25
27.87
27.07
24.60
25.91
29.14
27.07
26.49
21
1.035
FCF / Net incomex
1.215
1.245
1.060
1.104
1.121
0.991
1.045
1.006
0.967
1.034
0.837
1.006
1.053
80
25.76
ROIC%
5.87
3.78
6.14
4.72
6.31
3.44
3.73
1.05
0.40
0.40
24.51
1.05
3.76
74
18.21
Return on equity%
16.61
17.59
19.12
19.83
22.31
23.69
25.90
27.54
28.19
28.31
20.22
27.54
23.00
44
12.38
Return on assets%
0.40
2.57
0.89
0.40
0.40
1.78
0.40
1.30
0.40
0.70
13.20
0.70
0.55
23
1,452
EPS₩
2,344
2,460
2,519
2,832
2,881
3,349
3,535
3,464
3,741
3,910
1,485
6.30%
6.99%
—
14.16
EPS growth%
2.17
4.49
6.91
4.16
3.27
0.76
0.40
3.38
2.82
4.28
3.43
2.82
3.33
73
939.25
Bookvalue per sh₩
287.80
277.62
276.91
267.78
256.19
246.50
228.71
256.59
272.92
244.01
724.10
(0.97%)
(0.92%)
—
837.41
FCF per share₩
942.03
1,076
1,157
1,372
1,559
1,758
1,702
1,967
2,011
2,307
601.75
8.16%
9.14%
—
388.47
Dividend per sh₩
1,109
1,069
1,167
1,311
1,275
1,271
1,337
1,491
1,454
1,391
824.79
1.75%
3.06%
—
6.92
Div yield (avg)%
24.27
22.18
23.36
22.85
25.79
28.18
30.05
32.55
35.22
32.25
18.22
32.25
26.99
9
24.47
Payout ratio%
23.08
21.89
19.88
21.02
22.28
22.47
22.23
22.82
22.64
21.98
17.60
22.47
22.26
85
407.8
Shares (diluted)M
550.8
517.5
550.9
547.2
587.4
650.5
623.3
657.7
618.0
713.5
413.6
3.97%
4.17%
11
9.21
Buyback yield%
22.72
22.21
19.86
18.93
21.48
22.45
22.73
20.43
18.33
17.56
5.48
20.43
20.95
12
1.432
D/E ratiox
0.894
0.925
0.948
1.041
1.031
0.968
0.933
0.951
0.880
0.812
0.786
0.933
0.941
83
125.0
Enterprise value₩B
500.6
491.6
490.4
498.6
518.4
550.2
588.2
627.5
651.4
604.4
860.6
3.12%
2.77%
30
762.9
LT debt₩B
461.2
522.7
603.3
681.8
735.7
800.4
824.1
903.3
911.3
965.6
745.6
5.59%
8.69%
9
Revenue
₩865.8B
6.05%
1.00×
Cost of revenue
₩473.1B
5.97%
0.99×
Operating expenses
₩173.9B
6.35%
1.03×
Cash and investments
20.12%
Goodwill & intangibles
14.81%