1,948
Revenue₩B
3,051
3,048
3,122
3,192
3,291
3,298
3,383
3,403
3,512
3,499
2,172
1.23%
1.53%
8
20.38
Revenue growth%
14.69
17.26
18.56
17.74
20.05
18.61
18.72
19.59
19.75
18.81
3.55
18.81
18.67
94
15.36
Gross margin%
11.39
9.22
10.07
9.05
7.50
5.37
6.11
3.77
5.00
3.10
18.16
5.00
6.80
67
21.78
Operating margin%
19.63
19.98
18.25
16.89
19.21
17.86
15.48
14.08
12.41
12.68
3.69
14.08
17.37
58
18.25
Net margin%
2.94
0.40
1.10
0.40
0.40
1.47
2.85
4.06
1.12
0.40
19.21
1.47
1.11
33
23.02
P/E ratio (avg)x
50.44
56.14
53.11
53.29
54.42
50.44
51.58
49.97
56.00
62.14
35.74
51.58
53.20
76
24.81
EV/EBITx
16.36
18.08
18.37
19.60
19.20
22.69
21.94
23.94
27.48
31.67
12.89
23.94
20.77
89
15.54
FCF yield (avg)%
10.02
7.53
10.23
9.74
8.05
5.88
3.54
0.63
0.40
0.40
12.59
0.63
6.71
88
3.24
FCF margin%
18.77
16.87
19.11
21.70
20.20
19.52
19.38
22.23
21.98
22.57
19.82
21.98
19.86
15
0.833
FCF / Net incomex
0.690
0.669
0.686
0.747
0.752
0.817
0.962
1.098
1.220
1.271
0.754
1.098
0.784
85
5.84
ROIC%
3.91
4.45
3.65
2.59
1.38
2.11
2.26
2.32
0.48
1.48
21.32
2.11
2.29
26
16.58
Return on equity%
14.79
16.59
13.80
13.13
11.20
9.12
7.35
5.94
6.67
5.36
19.08
6.67
10.16
48
10.12
Return on assets%
13.61
13.25
15.96
13.49
15.09
14.29
16.86
15.20
14.69
11.99
4.25
14.69
14.49
7
18,885
EPS₩
10,639
11,017
10,528
11,681
11,351
12,022
13,297
14,486
15,258
16,923
19,782
8.31%
3.78%
—
13.69
EPS growth%
10.63
7.77
6.61
8.07
7.38
6.34
6.41
8.47
8.21
9.79
23.76
8.21
7.92
56
5,658
Bookvalue per sh₩
14,584
12,571
11,791
12,583
12,652
11,006
10,078
9,359
8,651
8,167
13,825
(8.38%)
(5.30%)
—
22,564
FCF per share₩
12,282
12,856
13,462
14,368
12,333
10,754
9,376
9,974
9,296
8,095
7,117
(8.08%)
(5.64%)
—
16,863
Dividend per sh₩
24,284
24,887
25,414
28,476
27,437
26,138
24,410
24,253
23,469
27,189
24,589
(0.18%)
2.13%
—
18.79
Div yield (avg)%
21.04
18.50
18.03
17.80
17.78
18.55
20.99
23.30
21.08
23.25
28.43
21.08
19.77
93
9.92
Payout ratio%
17.35
19.64
17.33
17.72
19.65
17.35
15.32
16.40
17.86
18.73
21.49
17.35
17.53
43
69.28
Shares (diluted)M
104.0
106.5
106.5
108.8
121.5
119.9
142.5
171.5
176.6
175.6
71.04
7.63%
6.17%
53
22.96
Buyback yield%
18.38
18.52
15.97
16.20
16.10
15.70
15.91
14.88
12.52
12.02
3.79
14.88
15.94
66
0.975
D/E ratiox
2.074
2.416
2.728
2.991
3.482
3.617
3.919
4.608
5.541
5.721
0.272
4.608
3.550
27
741.9
Enterprise value₩B
3,661
3,395
3,648
3,942
3,604
4,134
4,405
4,185
4,360
4,524
384.4
4.65%
3.31%
45
2,498
LT debt₩B
891.0
854.7
835.8
871.4
960.9
918.5
1,021
1,155
1,176
1,303
2,648
6.28%
4.26%
77
Revenue
₩3.499T
1.53%
1.00×
Cost of revenue
₩2.238T
1.56%
1.00×
Operating expenses
₩342.5B
1.95%
1.04×
Property and equipment
18.17%
Cash and investments
15.18%
Spread over hurdle
14.24%