1,175
Revenue₩B
1,498
1,580
1,620
1,730
1,846
1,966
2,022
2,076
2,190
2,317
1,239
4.65%
4.82%
14
7.24
Revenue growth%
25.46
24.84
25.08
24.63
22.27
24.43
27.18
29.03
28.83
30.16
14.47
28.83
25.27
71
26.41
Gross margin%
22.25
23.63
22.76
21.53
24.40
23.74
24.58
26.46
25.64
24.08
11.48
24.58
23.91
15
2.14
Operating margin%
19.31
21.19
18.22
17.16
17.28
15.44
14.94
13.20
11.92
9.80
15.22
13.20
16.30
32
3.47
Net margin%
7.48
8.62
8.00
7.65
10.56
8.06
9.83
7.49
9.18
8.90
6.52
8.90
8.34
57
31.37
P/E ratio (avg)x
15.13
15.71
15.91
17.36
17.66
17.62
17.13
19.23
20.78
23.05
34.06
19.23
17.49
69
35.05
EV/EBITx
31.03
29.56
32.93
31.49
33.16
30.23
31.30
28.80
26.68
25.40
18.71
28.80
30.63
85
3.84
FCF yield (avg)%
24.50
24.65
26.15
27.88
29.60
27.54
24.70
26.11
24.96
22.51
26.30
24.96
25.54
27
6.81
FCF margin%
14.75
17.49
16.55
15.09
16.27
13.33
14.72
15.95
15.19
16.77
15.41
15.19
15.57
20
0.558
FCF / Net incomex
1.210
1.456
1.686
1.866
1.922
2.160
2.269
2.697
2.834
3.169
0.500
2.697
2.041
27
24.41
ROIC%
26.93
28.93
27.81
26.60
29.10
28.12
30.47
30.30
28.34
29.11
24.41
29.11
28.63
47
3.09
Return on equity%
33.41
36.21
36.34
34.88
37.21
38.43
39.64
40.42
38.02
37.40
16.05
38.43
37.30
10
29.76
Return on assets%
11.73
12.82
10.74
10.86
13.81
13.47
12.17
12.79
9.99
11.96
6.49
12.17
12.07
15
17,816
EPS₩
10,076
8,882
8,716
8,411
8,012
7,575
8,196
8,243
8,032
7,407
18,291
(1.56%)
(2.70%)
—
29.72
EPS growth%
1.66
0.40
3.29
2.74
2.14
4.57
6.01
4.37
6.24
3.95
11.90
4.57
3.62
24
7,438
Bookvalue per sh₩
4,795
4,588
5,012
4,983
4,851
5,460
6,168
7,268
8,464
9,431
9,569
14.22%
7.04%
—
9,807
FCF per share₩
19,487
22,384
23,015
23,418
22,396
25,838
24,232
26,359
27,881
27,927
7,668
4.51%
4.75%
—
10,678
Dividend per sh₩
8,673
7,568
8,126
7,510
7,492
7,191
6,442
6,528
5,733
5,371
8,363
(6.44%)
(3.96%)
—
16.70
Div yield (avg)%
27.32
30.30
32.67
29.74
28.89
29.24
29.25
31.43
29.91
27.18
12.40
29.25
29.49
53
21.64
Payout ratio%
22.51
20.36
18.69
21.16
22.78
22.26
24.40
26.94
26.72
25.13
23.41
25.13
22.65
75
95.42
Shares (diluted)M
123.2
138.3
130.8
127.3
139.2
134.3
156.9
159.0
160.6
184.8
96.63
5.83%
5.42%
56
19.99
Buyback yield%
7.41
7.55
4.87
4.55
6.04
7.51
7.41
8.30
5.65
3.18
17.44
7.41
6.73
79
0.595
D/E ratiox
1.117
1.295
1.226
1.418
1.529
1.639
1.529
1.618
1.592
1.613
0.597
1.613
1.529
47
1,403
Enterprise value₩B
2,752
2,966
2,907
3,379
3,346
3,339
3,224
3,394
3,230
3,713
986.1
2.10%
3.91%
35
424.9
LT debt₩B
2,221
2,227
2,124
2,364
2,339
2,388
2,472
2,712
2,680
3,103
985.7
5.81%
3.45%
40
Revenue
₩2.317T
4.82%
1.00×
Cost of revenue
₩1.622T
4.82%
1.00×
Operating expenses
₩295.2B
5.01%
1.02×
Cash and investments
17.20%