3.009
Revenue₩B
4.237
4.384
4.572
4.762
4.830
5.029
5.229
5.341
5.640
5.931
3.170
4.19%
3.79%
67
21.62
Revenue growth%
23.00
23.97
23.75
22.32
24.70
27.62
24.84
27.23
26.05
25.28
29.84
26.05
24.77
43
29.33
Gross margin%
16.20
14.90
17.83
19.40
21.03
22.83
20.07
22.08
22.53
20.26
2.43
22.08
20.16
67
28.34
Operating margin%
21.53
20.00
20.88
21.85
22.63
24.45
25.26
22.56
22.47
25.03
19.04
24.45
22.52
42
7.10
Net margin%
11.53
12.61
9.76
8.03
10.27
12.40
13.88
14.74
14.80
13.05
15.15
13.88
12.50
48
22.87
P/E ratio (avg)x
30.78
31.97
33.52
37.84
37.35
42.33
49.73
52.82
61.78
62.01
15.68
52.82
40.09
17
23.62
EV/EBITx
22.79
20.77
21.14
23.49
26.57
28.36
26.43
27.26
28.43
32.13
21.42
28.36
26.50
58
27.88
FCF yield (avg)%
7.27
8.20
6.43
6.11
4.19
3.74
3.86
0.94
3.32
0.62
21.04
3.32
4.03
29
7.49
FCF margin%
27.34
28.84
28.31
26.32
23.90
22.70
22.01
22.91
20.55
20.54
5.73
22.01
23.40
80
1.428
FCF / Net incomex
1.272
1.389
1.552
1.712
1.671
1.627
1.698
1.645
1.830
1.959
0.157
1.698
1.658
54
12.48
ROIC%
8.59
8.87
10.85
10.03
10.19
8.05
9.67
10.48
11.63
11.21
8.01
10.48
10.11
91
22.02
Return on equity%
30.20
28.24
28.43
25.71
26.51
28.97
29.97
32.18
32.31
33.76
12.64
32.18
29.47
86
20.73
Return on assets%
15.73
14.48
13.48
14.04
12.76
15.26
12.39
11.14
10.95
10.78
28.69
11.14
13.12
57
81.53
EPS₩
286.40
306.50
352.51
408.47
418.29
500.88
533.04
517.54
534.80
633.04
83.24
8.64%
8.60%
—
9.56
EPS growth%
30.35
28.15
25.89
27.19
28.84
30.68
33.27
31.53
28.83
27.92
12.95
30.68
28.84
56
125.09
Bookvalue per sh₩
242.94
251.02
278.86
322.98
316.87
362.86
350.90
400.45
431.69
436.14
32.76
6.60%
7.78%
—
52.73
FCF per share₩
106.14
110.39
106.92
105.78
118.64
127.10
126.51
145.29
147.19
144.47
72.16
4.02%
4.48%
—
108.89
Dividend per sh₩
237.42
243.13
271.00
291.83
332.52
388.19
369.47
434.57
429.11
431.80
146.18
5.36%
6.99%
—
16.51
Div yield (avg)%
24.42
22.92
23.05
24.28
26.66
26.94
28.81
26.36
28.53
30.07
19.45
28.53
26.51
45
29.75
Payout ratio%
28.72
31.28
31.51
31.57
30.34
32.05
33.88
31.65
30.91
30.66
15.59
31.65
31.39
18
22.61
Shares (diluted)M
30.02
29.81
30.65
34.28
36.11
37.00
36.29
36.32
38.24
38.68
23.00
1.38%
2.57%
74
22.17
Buyback yield%
37.60
37.93
35.05
36.23
37.06
35.95
37.70
34.74
33.07
34.77
21.02
34.77
36.09
59
0.334
D/E ratiox
0.715
0.701
0.807
0.880
0.889
0.995
1.044
1.173
1.207
1.175
1.668
1.173
0.942
47
3.064
Enterprise value₩B
2.869
2.663
2.718
2.861
3.147
3.123
2.957
2.843
2.597
2.773
2.430
(2.50%)
(0.11%)
13
2.180
LT debt₩B
2.512
2.804
2.834
2.915
3.252
3.365
3.481
3.902
3.843
4.524
5.347
6.82%
7.67%
70
Revenue
₩5.931B
3.79%
1.00×
Cost of revenue
₩4.152B
3.79%
1.00×
Operating expenses
₩1.144B
3.65%
0.99×
Property and equipment
15.43%
Spread over hurdle
(3.45%)