0.951
Revenue₩B
6.152
6.327
6.695
6.902
7.369
7.728
7.999
8.548
8.799
9.445
1.022
5.09%
5.12%
13
9.06
Revenue growth%
30.69
29.92
29.69
29.06
27.97
27.88
29.06
28.38
28.09
27.29
8.52
28.09
28.72
7
20.95
Gross margin%
20.41
19.06
21.30
20.43
23.30
24.28
23.26
22.24
23.07
21.20
2.08
23.07
21.77
88
17.30
Operating margin%
0.69
1.08
2.66
4.50
1.76
1.38
3.31
5.91
5.23
2.26
29.65
3.31
2.46
91
29.43
Net margin%
31.63
32.88
33.05
32.38
30.28
31.29
28.98
26.50
24.77
23.17
22.22
26.50
30.78
48
22.20
P/E ratio (avg)x
22.95
25.69
29.04
30.39
32.75
32.09
33.64
34.36
36.68
35.35
30.85
34.36
32.42
78
6.033
EV/EBITx
34.45
38.51
38.87
43.56
47.86
50.96
59.04
64.23
64.61
73.28
37.94
64.23
49.41
7
12.45
FCF yield (avg)%
10.71
10.44
12.72
11.29
10.74
11.66
10.51
7.62
9.14
9.53
5.22
9.53
10.61
6
6.04
FCF margin%
13.03
14.49
14.22
12.13
13.07
10.53
10.90
11.12
9.68
12.62
13.26
10.90
12.38
36
1.026
FCF / Net incomex
1.288
1.269
1.389
1.543
1.538
1.621
1.642
1.950
1.894
2.025
1.446
1.894
1.582
73
6.08
ROIC%
26.54
27.47
29.17
29.24
30.19
29.91
28.19
27.26
29.32
31.35
23.00
29.32
29.20
26
22.60
Return on equity%
31.94
29.52
32.50
31.72
30.57
32.43
32.23
33.36
30.43
32.37
14.69
32.37
32.08
16
26.85
Return on assets%
0.57
0.40
0.40
0.72
1.41
4.19
3.91
4.88
5.10
3.51
25.50
4.19
2.46
8
220.79
EPS₩
79.26
83.53
81.02
79.39
84.10
80.01
79.36
69.20
76.13
74.18
226.46
(2.48%)
(1.17%)
—
24.83
EPS growth%
17.96
17.67
14.75
13.10
15.01
17.42
14.63
14.59
16.38
16.94
20.65
16.38
15.69
42
154.48
Bookvalue per sh₩
267.65
306.35
364.24
407.20
471.85
483.01
570.72
603.61
629.62
702.42
57.37
8.28%
10.76%
—
120.53
FCF per share₩
98.02
94.54
93.72
88.64
96.73
101.05
99.60
109.07
105.53
118.50
259.78
4.14%
1.36%
—
190.24
Dividend per sh₩
308.12
352.44
374.77
446.19
456.73
517.49
598.01
596.65
647.05
744.89
225.17
10.28%
9.22%
—
13.88
Div yield (avg)%
5.44
3.00
2.82
2.46
2.17
0.40
0.59
3.55
1.92
3.76
21.83
1.92
2.64
19
11.43
Payout ratio%
23.24
26.21
27.09
27.08
28.06
29.65
30.09
27.33
26.33
23.37
20.08
27.33
27.08
38
18.95
Shares (diluted)M
12.76
13.84
13.26
13.73
13.61
12.97
13.77
14.25
12.46
12.64
19.09
(1.47%)
0.44%
92
16.23
Buyback yield%
32.93
30.24
29.75
30.81
29.19
28.60
27.74
30.69
32.66
35.13
27.66
30.69
30.47
28
1.379
D/E ratiox
1.295
1.340
1.308
1.339
1.437
1.702
1.687
1.801
1.923
1.919
0.886
1.801
1.562
7
5.316
Enterprise value₩B
5.941
6.492
6.965
7.218
7.848
7.778
8.088
7.468
7.220
7.856
6.379
0.02%
2.54%
40
2.551
LT debt₩B
0.755
0.736
0.795
0.804
0.822
0.839
0.748
0.699
0.719
0.639
6.734
(4.91%)
(2.40%)
11
Revenue
₩9.445B
5.12%
1.00×
Cost of revenue
₩4.376B
5.21%
1.01×
Operating expenses
₩1.903B
5.06%
0.99×
Cash and investments
21.82%
Goodwill & intangibles
20.11%