485.4
Revenue₩B
425.3
456.4
477.0
515.5
546.4
585.2
632.7
679.0
713.4
770.7
534.1
7.12%
6.81%
74
21.13
Revenue growth%
11.57
10.04
8.46
9.63
9.35
7.02
8.14
9.88
10.87
11.14
27.10
9.88
9.75
20
10.88
Gross margin%
26.06
27.28
25.70
28.21
25.27
25.98
26.96
24.43
21.98
19.20
21.45
24.43
25.84
52
8.45
Operating margin%
35.54
36.93
39.82
40.13
42.94
43.04
44.92
43.77
43.56
45.93
26.54
43.77
42.99
36
12.33
Net margin%
25.72
22.74
25.66
24.84
26.51
24.44
26.42
29.19
28.36
27.83
15.32
27.83
26.07
67
32.56
P/E ratio (avg)x
42.52
44.80
47.78
49.08
47.21
51.41
51.00
51.03
45.49
44.52
22.68
51.00
47.50
15
31.23
EV/EBITx
35.56
34.71
32.14
31.43
30.24
30.36
30.50
34.72
37.29
38.76
29.05
34.72
33.43
19
3.56
FCF yield (avg)%
31.30
34.13
36.03
37.92
38.70
41.05
41.30
41.19
43.26
41.15
28.53
41.19
39.88
66
11.22
FCF margin%
8.52
5.57
5.01
3.05
5.46
8.30
10.35
9.62
7.74
6.24
13.27
8.30
6.99
76
1.660
FCF / Net incomex
1.216
1.170
1.282
1.386
1.316
1.185
1.092
1.151
1.267
1.201
0.830
1.185
1.208
55
6.03
ROIC%
20.15
22.74
20.87
18.23
15.61
18.59
17.22
14.68
15.56
13.73
7.83
15.56
17.73
27
9.62
Return on equity%
19.72
17.71
15.47
17.89
16.29
18.69
16.96
15.31
15.51
13.62
17.07
15.51
16.62
43
11.72
Return on assets%
14.47
15.15
16.95
17.21
19.26
17.35
15.36
17.41
20.05
19.99
7.57
17.41
17.28
44
396.52
EPS₩
1,095
986.16
1,027
1,017
1,086
1,034
1,080
1,053
991.40
1,056
430.48
(0.55%)
0.55%
—
26.45
EPS growth%
0.40
0.40
1.01
0.40
3.27
4.48
4.91
7.12
7.94
5.98
5.00
5.98
3.87
44
643.31
Bookvalue per sh₩
669.60
632.33
613.85
659.55
700.53
618.33
678.10
676.90
684.73
745.97
826.51
1.26%
1.67%
—
688.21
FCF per share₩
1,397
1,507
1,453
1,713
1,766
1,758
1,890
1,871
2,074
2,079
200.82
3.31%
5.51%
—
301.82
Dividend per sh₩
947.56
1,093
1,075
1,151
1,119
1,130
1,054
1,109
1,266
1,186
483.56
1.17%
1.59%
—
5.68
Div yield (avg)%
15.47
18.43
20.98
19.62
18.83
20.33
19.08
17.20
16.27
15.05
29.02
17.20
18.63
33
27.57
Payout ratio%
15.14
12.93
11.71
9.16
8.58
8.13
5.60
7.96
5.46
5.93
9.54
5.93
8.35
68
678.1
Shares (diluted)M
508.7
487.1
456.7
483.0
434.1
407.6
389.1
419.4
401.9
391.9
691.0
(2.02%)
(3.91%)
28
18.32
Buyback yield%
24.28
21.50
22.08
22.98
21.89
22.90
25.00
27.08
25.34
25.06
22.74
25.06
23.63
50
0.386
D/E ratiox
0.910
0.925
0.892
0.905
0.866
0.792
0.847
0.781
0.681
0.719
0.924
0.781
0.856
72
762.2
Enterprise value₩B
98.17
107.5
128.1
142.6
145.9
173.1
195.9
199.1
212.9
231.8
293.7
9.71%
10.17%
70
615.6
LT debt₩B
730.1
726.6
756.1
775.1
915.1
916.4
933.5
1,114
1,240
1,378
210.9
8.53%
6.72%
32
Revenue
₩770.7B
6.81%
1.00×
Cost of revenue
₩418.9B
7.02%
1.02×
Operating expenses
₩174.6B
7.08%
1.03×
Cash and investments
18.13%