1.872
Revenue₩B
6.283
6.772
7.057
7.466
7.880
8.235
8.865
9.511
9.916
10.56
2.095
6.03%
6.06%
76
5.09
Revenue growth%
17.99
16.23
15.43
17.99
18.01
17.11
17.69
19.98
22.75
22.09
10.78
19.98
17.99
16
13.31
Gross margin%
5.86
6.23
4.11
1.74
3.67
5.93
8.21
5.89
8.57
10.28
16.32
8.21
5.91
16
7.86
Operating margin%
11.63
12.46
13.27
12.45
12.19
11.41
9.24
10.84
13.69
16.41
29.85
11.41
12.32
5
27.72
Net margin%
16.04
14.23
11.37
13.70
13.33
11.41
9.81
10.14
10.75
9.29
11.19
10.14
11.39
29
17.81
P/E ratio (avg)x
33.45
35.91
40.32
43.90
45.28
54.97
61.82
70.51
81.28
95.31
10.21
70.51
50.12
93
8.562
EV/EBITx
8.181
8.926
8.362
7.494
8.210
7.321
6.999
7.797
7.959
7.313
31.45
7.321
7.878
30
4.47
FCF yield (avg)%
22.91
25.33
24.11
22.90
25.83
26.79
24.40
24.18
24.23
23.24
10.26
24.23
24.20
62
28.63
FCF margin%
13.17
15.48
13.72
15.04
17.25
17.47
16.04
13.63
13.75
14.55
20.66
14.55
14.79
22
1.292
FCF / Net incomex
0.509
0.497
0.527
0.578
0.536
0.551
0.579
0.661
0.744
0.789
0.230
0.661
0.565
90
7.94
ROIC%
27.73
27.18
24.90
25.07
24.21
24.89
25.51
24.90
26.08
28.97
19.11
25.51
25.29
31
17.35
Return on equity%
27.87
29.18
26.87
25.43
27.59
29.41
27.67
25.25
27.19
29.96
29.13
27.67
27.63
85
13.24
Return on assets%
9.59
10.48
13.05
15.88
14.26
14.31
11.74
11.15
8.40
5.55
26.55
11.15
11.45
73
661.81
EPS₩
875.99
942.76
1,048
1,269
1,400
1,552
1,646
1,622
1,706
1,814
711.43
5.31%
8.73%
—
17.53
EPS growth%
8.40
6.35
8.12
6.26
6.98
9.34
11.76
13.06
13.43
11.98
8.51
11.98
8.87
83
696.70
Bookvalue per sh₩
678.01
795.54
886.12
1,050
1,211
1,412
1,470
1,588
1,925
1,958
615.36
10.08%
11.96%
—
227.78
FCF per share₩
619.16
681.89
695.20
677.88
793.46
831.43
934.46
1,082
1,068
1,190
834.08
8.45%
7.90%
—
473.83
Dividend per sh₩
947.98
1,089
1,219
1,292
1,415
1,437
1,442
1,724
1,853
1,885
282.33
5.90%
7.83%
—
5.51
Div yield (avg)%
13.46
11.87
10.73
13.11
12.23
10.21
9.08
6.87
8.65
10.01
24.00
9.08
10.47
34
13.93
Payout ratio%
20.91
23.57
21.91
23.48
21.90
19.67
18.09
16.99
16.34
16.70
14.96
16.99
20.29
43
7.278
Shares (diluted)M
12.98
12.50
13.88
14.32
16.11
16.39
16.81
16.75
19.59
20.28
7.432
4.72%
5.20%
21
21.52
Buyback yield%
23.58
23.02
25.81
26.43
26.52
27.18
27.90
29.76
32.32
33.48
4.81
29.76
26.85
69
0.604
D/E ratiox
0.376
0.401
0.474
0.482
0.489
0.557
0.564
0.601
0.601
0.586
0.777
0.586
0.523
31
0.935
Enterprise value₩B
5.521
5.090
4.418
3.905
3.877
3.729
3.244
3.307
3.305
2.848
0.767
(5.98%)
(6.20%)
73
8.542
LT debt₩B
7.810
8.542
9.339
10.89
10.55
11.75
13.97
14.96
16.05
17.23
4.356
10.32%
9.18%
13
Revenue
₩10.56B
6.06%
1.00×
Cost of revenue
₩6.641B
5.97%
0.99×
Operating expenses
₩2.723B
6.38%
1.03×
Goodwill & intangibles
15.20%
Cash and investments
13.23%