1.176
Revenue₩B
4.701
4.847
5.114
5.381
5.609
5.845
6.252
6.590
6.882
7.261
1.289
5.30%
4.84%
65
28.73
Revenue growth%
15.95
14.94
17.23
16.24
14.65
12.38
14.34
15.45
15.14
12.21
14.95
14.34
15.04
86
27.32
Gross margin%
15.84
16.81
18.49
16.57
14.17
13.74
15.75
13.35
15.74
14.60
23.94
14.60
15.74
94
14.35
Operating margin%
33.38
34.69
33.28
32.43
31.03
28.25
29.46
32.06
32.05
32.76
7.73
32.05
32.25
26
10.62
Net margin%
8.46
8.50
11.11
11.27
14.16
12.14
13.09
15.20
13.95
14.43
4.65
13.95
12.62
72
19.44
P/E ratio (avg)x
20.99
22.93
22.69
20.21
20.31
22.23
20.33
20.40
18.79
16.27
11.69
20.33
20.37
43
25.13
EV/EBITx
40.94
43.38
45.96
53.90
59.45
55.67
60.54
57.49
61.04
68.71
32.17
60.54
56.58
65
24.45
FCF yield (avg)%
9.38
11.19
8.88
10.84
11.10
11.43
12.50
9.78
10.47
10.46
24.71
10.47
10.66
36
13.96
FCF margin%
15.54
13.74
11.77
11.13
13.33
15.77
16.85
17.77
16.73
16.66
14.89
16.73
15.65
51
1.463
FCF / Net incomex
1.455
1.632
1.779
2.061
2.190
2.562
3.023
3.209
3.234
3.612
1.102
3.209
2.376
86
26.26
ROIC%
4.74
7.47
10.23
10.73
10.92
12.63
13.08
11.13
10.31
12.53
10.90
12.53
10.82
66
6.69
Return on equity%
12.17
11.73
11.16
11.65
14.64
16.36
15.10
18.05
20.43
20.64
7.09
18.05
14.87
66
27.67
Return on assets%
8.57
6.61
7.35
8.72
6.49
7.60
5.31
6.71
8.81
9.70
17.64
7.60
7.48
57
110.43
EPS₩
187.48
201.94
186.16
172.25
153.64
139.28
146.02
160.84
140.33
133.98
123.18
(2.70%)
(4.05%)
—
22.88
EPS growth%
23.10
25.72
22.79
25.09
26.67
23.81
25.41
28.09
27.52
25.08
28.67
25.41
25.25
9
150.31
Bookvalue per sh₩
76.35
85.20
92.04
108.13
118.63
118.36
143.09
151.47
152.37
165.52
76.88
6.89%
8.20%
—
161.79
FCF per share₩
214.75
228.37
256.93
261.54
284.03
265.81
272.01
262.71
285.26
300.08
168.59
1.11%
3.33%
—
171.07
Dividend per sh₩
270.33
322.72
338.31
397.11
458.33
476.71
490.86
501.38
598.82
586.69
37.04
5.06%
7.88%
—
13.00
Div yield (avg)%
23.96
22.20
22.36
23.71
21.70
21.40
22.04
22.13
21.60
23.96
3.29
22.04
22.17
61
7.23
Payout ratio%
3.63
2.29
0.40
0.40
2.68
5.30
6.43
3.48
3.31
2.35
21.36
3.48
3.00
76
30.04
Shares (diluted)M
33.56
32.29
37.07
42.09
42.28
45.95
52.38
59.31
63.85
71.74
30.07
11.15%
9.57%
37
17.69
Buyback yield%
13.98
11.59
9.35
7.58
6.10
6.26
4.81
3.14
3.96
5.01
8.91
4.81
6.18
75
0.973
D/E ratiox
1.206
1.388
1.573
1.699
1.871
1.947
2.015
2.042
2.309
2.597
0.325
2.042
1.909
19
4.886
Enterprise value₩B
4.486
4.678
4.016
3.824
3.546
3.669
3.913
3.506
3.333
2.881
3.267
(4.07%)
(5.34%)
48
0.842
LT debt₩B
13.20
12.74
13.75
15.84
18.33
20.04
23.21
26.30
28.60
27.36
4.311
8.34%
8.22%
47
Revenue
₩7.261B
4.84%
1.00×
Cost of revenue
₩3.718B
4.62%
0.98×
Operating expenses
₩1.435B
5.28%
1.04×
Cash and investments
19.49%