3.071
Revenue₩B
2.247
2.366
2.520
2.599
2.654
2.732
2.871
2.953
3.136
3.289
3.250
4.39%
4.30%
44
26.04
Revenue growth%
23.56
26.47
29.25
29.92
28.40
26.38
26.64
25.11
25.96
24.54
8.41
25.96
26.43
25
18.51
Gross margin%
16.83
15.26
17.75
19.62
19.22
18.80
17.99
15.11
17.87
18.99
7.09
17.99
17.93
36
19.31
Operating margin%
13.21
14.66
15.08
13.36
12.77
14.69
16.18
17.55
15.02
14.74
13.44
15.02
14.71
26
24.75
Net margin%
16.16
18.18
17.46
17.48
14.61
14.03
14.77
13.12
11.51
13.60
29.95
13.60
14.69
94
26.58
P/E ratio (avg)x
25.53
27.33
27.19
27.62
31.86
36.49
39.66
43.56
51.48
53.47
15.47
43.56
34.18
81
28.03
EV/EBITx
41.63
45.45
42.73
44.00
39.99
40.69
41.22
43.22
43.87
41.39
6.702
41.39
42.18
28
7.23
FCF yield (avg)%
19.58
20.04
20.54
21.01
19.12
18.97
20.41
19.32
19.97
18.08
8.20
19.32
19.78
88
17.01
FCF margin%
21.06
18.27
17.49
16.34
14.54
14.96
12.52
11.48
11.03
12.06
24.73
12.06
14.75
71
1.031
FCF / Net incomex
0.964
1.067
1.227
1.406
1.362
1.383
1.477
1.754
1.710
1.655
0.294
1.655
1.394
61
9.65
ROIC%
18.07
18.84
16.06
14.93
15.60
13.18
15.54
16.69
14.61
12.47
7.31
14.61
15.57
51
11.52
Return on equity%
8.91
11.47
11.07
13.97
14.32
14.62
14.17
15.51
13.55
12.39
25.39
14.17
13.76
14
21.31
Return on assets%
7.14
9.61
11.86
12.56
11.77
14.38
13.33
14.19
14.29
16.65
25.15
14.29
12.94
10
573.37
EPS₩
415.50
422.45
492.27
462.48
475.06
517.93
577.24
558.43
566.75
577.79
626.66
3.99%
3.30%
—
22.33
EPS growth%
19.78
21.20
22.73
23.00
22.58
25.32
23.81
21.78
20.94
22.33
5.73
22.33
22.46
37
403.83
Bookvalue per sh₩
555.56
617.93
612.44
659.06
722.36
825.37
772.30
733.15
767.06
772.23
273.44
1.34%
3.86%
—
406.68
FCF per share₩
652.90
715.25
664.20
732.76
685.85
681.89
724.24
819.42
798.00
805.64
142.07
3.27%
2.51%
—
120.72
Dividend per sh₩
505.70
435.91
466.54
430.06
419.88
425.40
405.01
404.11
355.32
379.11
392.96
(2.02%)
(3.77%)
—
21.41
Div yield (avg)%
11.90
14.72
12.81
12.46
14.12
12.97
14.04
15.24
17.43
19.68
5.48
15.24
14.08
72
2.58
Payout ratio%
18.17
19.13
20.54
20.56
23.31
26.02
24.09
22.11
22.70
22.73
25.27
22.73
22.40
46
8.749
Shares (diluted)M
9.079
9.631
10.57
10.65
9.880
10.60
11.32
11.10
11.91
11.26
8.516
2.64%
1.76%
55
18.28
Buyback yield%
21.66
24.29
27.12
25.41
25.02
27.04
29.43
31.56
34.21
33.93
27.60
31.56
27.08
92
0.375
D/E ratiox
1.444
1.548
1.779
1.743
1.977
1.976
2.322
2.581
2.928
3.417
1.074
2.581
1.976
21
3.169
Enterprise value₩B
3.309
2.905
2.962
2.859
2.684
2.842
2.535
2.198
1.870
1.710
0.195
(8.62%)
(5.90%)
61
3.804
LT debt₩B
4.589
4.111
3.681
3.320
2.882
2.952
3.178
3.402
3.515
3.738
0.611
5.34%
(1.65%)
81
Revenue
₩3.289B
4.30%
1.00×
Cost of revenue
₩1.672B
4.61%
1.03×
Operating expenses
₩474.7M
3.52%
0.93×
Cash and investments
14.53%