Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7,444.94 | 10,192.18 | 10,859.69 | 11,431.85 | 12,492.64 | 14,483.60 | 13,780.60 | 16,229.13 | n/a |
| Growth | +36.9% | +6.5% | +5.3% | +9.3% | +15.9% | −4.9% | +17.8% | ||
| Operating income | 1,676.95 | 4,015.27 | 4,267.48 | 4,489.86 | 4,634.33 | 6,097.62 | 5,234.39 | 6,385.02 | 8,045.26 |
| Net income | 2,143.74 | 3,311.44 | 3,061.19 | 3,311.26 | 3,468.45 | 4,409.54 | 4,112.49 | 4,594.83 | 5,078.22 |
| Growth | +54.5% | −7.6% | +8.2% | +4.7% | +27.1% | −6.7% | +11.7% | +10.5% | |
| EPS, diluted | 5,559.00 | 8,257.00 | 7,676.00 | 8,387.00 | 8,730.00 | 10,890.00 | 9,998.00 | 11,218.00 | 12,726.00 |
| Growth | +48.5% | −7.0% | +9.3% | +4.1% | +24.7% | −8.2% | +12.2% | +13.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.5% | 39.4% | 39.3% | 39.3% | 37.1% | 42.1% | 38.0% | 39.3% | n/a |
| Net margin | 28.8% | 32.5% | 28.2% | 29.0% | 27.8% | 30.4% | 29.8% | 28.3% | n/a |
| Free cash flow margin | 9.8% | −50.4% | −86.6% | 76.9% | −70.7% | −16.0% | 32.4% | 23.2% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1,124.99 | −4,836.03 | −8,957.62 | 9,400.71 | −8,410.97 | −2,025.39 | 4,760.49 | 4,108.82 | 4,020.19 |
| Capital expenditure | −397.16 | −298.37 | −452.27 | −608.74 | −424.86 | −286.61 | −296.94 | −350.14 | −337.18 |
| Free cash flow | 727.83 | −5,134.39 | −9,409.89 | 8,791.97 | −8,835.83 | −2,312.00 | 4,463.56 | 3,758.68 | 3,683.01 |
| Growth | −805.4% | −200.5% | −15.8% | −2.0% | |||||
| Buybacks | −716.81 | −185.53 | −224.70 | −274.32 | 0.00 | 0.00 | 0.00 | −571.75 | −820.00 |
| Dividends paid | −378.63 | −497.97 | −766.73 | −766.25 | −883.95 | −1,053.42 | −1,564.15 | −1,336.82 | −1,686.78 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 7,414.84 | 8,404.90 | 6,642.82 | 14,490.51 | 20,091.74 | 26,033.16 | 26,534.80 | 25,826.59 | 24,608.87 |
| Total debt | n/a | n/a | n/a | n/a | 10,566.60 | 9,945.13 | 9,830.17 | 10,301.12 | 11,468.93 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 9,525.13 | 16,088.03 | 16,704.63 | 15,525.47 | 13,139.94 |
| Shareholders’ equity | 30,998.04 | 34,038.69 | 35,703.92 | 38,533.92 | 42,544.57 | 47,460.58 | 52,827.70 | 56,692.68 | 57,888.95 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.25 | 0.21 | 0.19 | 0.18 | 0.20 |
In billions of KRW, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 7,414.84 | 8,404.90 | 6,642.82 | 14,490.51 | 20,091.74 | 26,033.16 | 26,534.80 | 25,826.59 | 24,608.87 | |
| 3,627.27 | 4,201.70 | 4,842.99 | 5,067.38 | 5,433.55 | 5,239.90 | 4,991.47 | 4,945.70 | 5,390.02 | |
| 262.39 | 273.45 | 275.22 | 275.74 | 763.58 | 806.41 | 845.16 | 866.97 | 874.05 | |
| 375,673.66 | 436,785.61 | 479,588.30 | 518,538.12 | 610,719.94 | 663,895.83 | 715,725.42 | 715,725.42 | 757,845.53 | |
| Growth | +16.3% | +9.8% | +8.1% | +17.8% | +8.7% | +7.8% | +0.0% | +5.9% | |
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | 10,566.60 | 9,945.13 | 9,830.17 | 10,301.12 | 11,468.93 | |
| calc | n/a | n/a | n/a | n/a | 10,566.60 | 9,945.13 | 9,830.17 | 10,301.12 | 11,468.93 |
| 344,412.25 | 402,740.78 | 443,875.27 | 479,418.79 | 567,317.59 | 615,601.91 | 657,089.23 | 657,089.23 | 698,030.35 | |
| Equity | |||||||||
| 12,229.23 | 15,044.20 | 17,282.44 | 19,709.55 | 22,540.62 | 25,672.82 | 28,948.43 | 31,934.60 | 34,808.22 | |
| 30,998.04 | 34,038.69 | 35,703.92 | 38,533.92 | 42,544.57 | 47,460.58 | 52,827.70 | 56,692.68 | 57,888.95 | |
| Growth | +9.8% | +4.9% | +7.9% | +10.4% | +11.6% | +11.3% | +7.3% | +2.1% | |
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | 9,525.13 | 16,088.03 | 16,704.63 | 15,525.47 | 13,139.94 |
| n/a | 399.0 | 395.6 | 389.6 | 389.6 | 389.6 | 389.6 | 378.7 | 373.6 | |
| calc | n/a | 85,301.95 | 90,263.68 | 98,897.64 | 109,191.03 | 121,808.01 | 135,582.76 | 149,717.72 | 154,948.72 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in KRW as filed; the screener converts to dollars.