1,669
Revenue₩B
1,206
1,239
1,250
1,300
1,325
1,383
1,435
1,482
1,539
1,556
1,795
3.26%
3.01%
36
24.70
Revenue growth%
27.37
27.29
28.43
28.84
28.45
26.16
24.35
22.84
21.05
23.54
20.25
23.54
26.72
10
7.76
Gross margin%
30.37
32.23
31.33
30.47
30.49
29.24
26.37
23.78
21.89
19.67
21.03
23.78
29.81
18
11.83
Operating margin%
14.68
13.90
16.83
19.03
17.01
19.82
19.99
17.19
19.34
17.16
18.02
19.34
17.18
83
7.32
Net margin%
16.08
19.05
16.35
16.07
15.89
15.88
13.72
11.01
9.58
10.75
19.56
11.01
15.88
57
11.70
P/E ratio (avg)x
19.39
17.28
18.82
21.07
19.66
21.17
23.45
25.37
23.16
24.03
20.87
23.45
21.12
89
35.71
EV/EBITx
54.06
50.78
47.68
48.63
48.67
48.27
49.59
52.35
57.85
66.36
18.04
52.35
50.18
92
4.91
FCF yield (avg)%
17.76
18.11
18.91
19.07
19.83
20.61
19.25
17.77
20.26
23.23
21.72
20.26
19.16
35
8.01
FCF margin%
8.18
8.69
9.39
11.46
13.67
12.30
13.98
16.95
19.27
16.32
12.82
16.32
12.98
82
1.275
FCF / Net incomex
1.155
1.313
1.545
1.524
1.764
1.925
2.104
2.145
2.446
2.485
1.524
2.145
1.845
67
7.80
ROIC%
13.45
14.11
14.49
15.20
17.11
16.85
15.81
17.66
16.76
14.28
8.85
16.76
15.51
46
6.96
Return on equity%
13.37
11.83
9.22
9.24
7.21
9.49
9.56
10.32
7.43
6.63
12.52
9.49
9.36
55
29.88
Return on assets%
20.30
20.95
20.63
22.55
24.72
26.76
24.43
25.30
24.88
27.22
21.97
25.30
24.58
92
15,778
EPS₩
11,166
9,871
10,488
11,576
12,483
11,147
11,405
11,615
11,573
11,342
17,380
(1.90%)
(0.25%)
—
3.15
EPS growth%
18.80
17.97
15.36
12.66
11.63
9.74
10.26
10.49
11.35
8.96
6.87
10.26
11.49
68
17,218
Bookvalue per sh₩
15,222
16,961
20,587
24,555
26,136
26,205
30,827
35,552
41,097
42,339
6,704
10.13%
11.25%
—
12,212
FCF per share₩
10,365
9,612
9,979
11,221
10,666
11,768
12,341
12,923
14,102
15,993
9,958
8.44%
4.03%
—
17,061
Dividend per sh₩
16,401
15,688
15,796
16,473
16,545
15,401
14,033
14,948
14,388
13,696
8,817
(3.71%)
(1.24%)
—
24.38
Div yield (avg)%
7.83
8.30
10.01
9.37
11.89
14.63
15.08
14.88
16.86
19.76
7.39
15.08
13.26
8
2.60
Payout ratio%
1.29
2.65
2.39
2.51
1.20
0.40
1.08
4.02
1.13
1.75
2.50
1.13
1.52
38
46.18
Shares (diluted)M
41.75
38.46
35.83
38.95
40.93
35.51
32.50
30.44
30.01
29.75
46.78
(6.18%)
(3.59%)
85
15.88
Buyback yield%
21.65
23.26
22.67
23.39
21.37
24.28
26.64
25.48
28.25
26.09
27.24
26.09
23.83
79
1.016
D/E ratiox
1.358
1.401
1.336
1.346
1.339
1.533
1.780
1.682
1.577
1.486
1.389
1.577
1.444
94
1,576
Enterprise value₩B
393.2
417.0
436.7
460.6
557.9
564.7
597.1
707.9
752.4
772.7
353.9
6.73%
8.08%
44
82.87
LT debt₩B
1,154
1,282
1,206
1,168
1,280
1,425
1,609
1,852
2,086
2,389
1,264
13.29%
7.80%
26
Revenue
₩1.556T
3.01%
1.00×
Cost of revenue
₩1.027T
3.07%
1.01×
Operating expenses
₩148.3B
2.61%
0.96×
Spread over hurdle
12.07%