481.1
Revenue₩B
976.1
1,070
1,143
1,205
1,313
1,378
1,454
1,559
1,691
1,802
520.3
6.54%
6.88%
11
28.93
Revenue growth%
6.59
9.25
8.19
7.82
9.40
11.79
9.21
9.68
11.01
8.20
26.44
9.68
9.23
40
23.64
Gross margin%
23.01
25.22
22.24
21.69
22.47
23.80
22.04
23.73
25.13
23.93
20.96
23.80
23.37
40
10.98
Operating margin%
21.39
23.24
25.33
23.48
21.45
23.86
22.24
20.52
18.50
17.91
26.88
20.52
21.84
43
28.87
Net margin%
5.98
3.20
4.37
6.73
3.81
1.40
0.77
0.40
2.05
2.28
13.92
1.40
2.74
23
10.54
P/E ratio (avg)x
36.75
37.66
41.70
47.78
50.53
56.58
64.96
67.48
71.03
73.97
23.71
67.48
53.55
81
18.24
EV/EBITx
23.91
21.68
20.55
22.11
21.76
21.95
20.02
19.77
17.18
14.56
32.30
19.77
21.11
41
18.06
FCF yield (avg)%
24.87
23.89
26.48
26.22
24.83
22.50
19.74
17.29
17.83
20.70
22.66
19.74
23.19
70
21.90
FCF margin%
1.55
1.77
4.42
4.95
7.72
10.50
11.74
10.40
13.40
11.99
5.20
11.74
9.06
37
0.751
FCF / Net incomex
1.230
1.274
1.426
1.471
1.511
1.507
1.638
1.841
2.151
2.284
1.200
1.841
1.509
85
4.62
ROIC%
12.95
12.78
10.70
10.59
8.72
8.43
10.96
10.00
7.51
5.31
22.63
8.43
10.30
66
24.12
Return on equity%
20.93
19.25
20.86
22.19
24.18
23.80
21.73
24.14
24.49
24.27
4.44
24.14
22.99
50
16.71
Return on assets%
9.79
10.40
10.04
8.28
10.85
9.10
8.14
5.45
3.71
4.69
10.65
5.45
8.69
52
8,599
EPS₩
10,806
11,783
13,048
12,379
12,501
12,830
12,227
13,917
13,736
14,554
9,034
3.09%
2.77%
—
14.26
EPS growth%
26.68
27.87
29.07
27.75
26.91
24.36
26.76
26.86
28.66
31.38
15.01
26.86
27.33
71
22,492
Bookvalue per sh₩
6,791
7,521
7,032
7,565
6,941
6,592
7,064
6,341
6,713
6,928
11,836
(0.04%)
0.56%
—
18,774
FCF per share₩
17,513
17,409
17,375
19,952
21,390
22,021
24,171
24,379
27,889
29,780
8,371
6.84%
5.24%
—
22,654
Dividend per sh₩
15,937
13,882
12,556
13,418
13,370
13,120
13,961
14,540
12,880
12,548
8,098
(1.26%)
(2.67%)
—
21.88
Div yield (avg)%
4.72
2.50
5.23
6.78
5.32
7.63
9.72
11.58
12.50
9.84
5.66
9.84
7.20
55
8.87
Payout ratio%
24.81
23.20
25.00
23.23
23.65
23.56
21.45
20.75
21.74
24.42
28.58
21.74
23.39
46
22.75
Shares (diluted)M
31.09
30.27
33.20
35.95
36.03
35.95
33.23
33.75
31.83
30.08
23.38
(3.55%)
1.03%
34
14.06
Buyback yield%
9.55
9.92
10.41
8.14
10.80
13.26
13.90
14.80
12.44
10.32
27.31
13.26
10.61
34
1.264
D/E ratiox
0.250
0.279
0.284
0.261
0.267
0.301
0.303
0.281
0.265
0.265
0.212
0.281
0.273
86
595.2
Enterprise value₩B
69.13
63.67
64.70
65.99
63.28
60.09
55.49
57.33
56.96
50.31
1,015
(4.49%)
(2.29%)
27
108.7
LT debt₩B
657.1
755.1
883.2
1,035
1,013
1,082
1,202
1,162
1,246
1,197
868.8
3.39%
7.67%
85
Revenue
₩1.802T
6.88%
1.00×
Cost of revenue
₩980.6B
6.85%
1.00×
Operating expenses
₩241.5B
6.96%
1.01×
Property and equipment
20.37%
Cash and investments
15.14%
Spread over hurdle
10.03%