1,708
Revenue₩B
2,412
2,542
2,627
2,767
2,862
2,949
2,999
3,050
3,204
3,301
1,893
2.90%
3.75%
15
10.27
Revenue growth%
7.52
5.37
2.46
4.53
1.65
2.65
1.98
3.43
1.37
2.13
9.70
2.13
2.56
28
10.94
Gross margin%
12.65
14.12
15.15
15.41
12.73
10.71
7.93
9.71
12.39
15.31
3.67
10.71
12.69
37
2.05
Operating margin%
22.66
22.29
24.68
23.81
26.54
26.41
26.06
26.10
27.64
25.48
22.59
26.10
25.77
76
19.52
Net margin%
25.34
26.38
26.79
27.03
24.13
23.98
25.74
23.97
24.32
22.20
9.20
23.98
24.83
26
26.73
P/E ratio (avg)x
22.48
23.49
24.29
23.85
24.45
22.39
21.59
22.97
21.47
22.08
26.81
22.08
22.72
93
22.58
EV/EBITx
15.37
15.16
14.51
14.89
14.41
13.76
12.63
11.55
9.762
8.566
25.06
11.55
14.08
29
4.64
FCF yield (avg)%
17.95
16.67
15.01
13.56
15.85
14.97
17.87
18.96
16.63
18.14
15.48
17.87
16.65
48
18.71
FCF margin%
26.19
25.05
27.66
29.98
29.15
26.48
26.66
27.69
27.53
29.60
25.36
27.53
27.59
5
0.795
FCF / Net incomex
2.274
2.286
2.302
2.230
2.170
2.153
2.415
2.436
2.814
2.946
0.729
2.436
2.294
23
3.10
ROIC%
7.65
10.26
7.51
8.22
9.28
10.62
10.68
10.78
10.69
12.57
10.11
10.69
10.44
26
9.61
Return on equity%
4.34
5.57
6.71
5.08
3.79
3.93
3.60
3.56
4.53
2.82
5.42
3.60
4.13
74
7.54
Return on assets%
24.86
22.72
22.79
25.49
22.53
20.49
18.02
17.71
19.15
16.50
10.39
18.02
21.51
47
14,170
EPS₩
38,515
40,805
35,958
36,387
34,484
35,065
36,416
39,721
43,520
40,292
15,701
3.16%
(0.71%)
—
13.73
EPS growth%
5.86
5.91
8.60
10.05
9.76
9.08
8.62
9.59
10.96
10.51
3.49
9.59
9.33
86
20,509
Bookvalue per sh₩
64,820
69,748
75,323
70,261
74,133
75,281
82,462
74,355
67,843
71,663
55,935
(0.68%)
1.07%
—
77,840
FCF per share₩
28,755
25,173
26,703
24,575
22,084
22,322
19,425
17,123
16,050
16,827
65,984
(5.29%)
(6.08%)
—
71,163
Dividend per sh₩
92,000
84,320
93,944
105,065
118,704
114,449
123,203
125,311
135,648
146,340
51,307
4.27%
5.63%
—
28.86
Div yield (avg)%
19.28
18.57
18.98
16.87
15.02
16.02
13.49
12.21
13.23
13.54
29.05
13.49
15.52
39
16.01
Payout ratio%
10.48
10.79
9.26
11.27
11.24
9.03
9.14
9.96
9.46
11.26
7.15
9.46
10.22
93
15.50
Shares (diluted)M
18.07
20.57
23.40
26.68
28.32
26.67
29.29
33.27
38.13
36.87
15.23
5.41%
8.94%
52
19.81
Buyback yield%
16.51
14.35
17.11
14.66
15.14
16.62
15.88
13.72
15.54
12.60
27.01
15.54
15.34
52
1.623
D/E ratiox
0.204
0.200
0.195
0.180
0.203
0.228
0.257
0.262
0.250
0.250
0.664
0.250
0.216
81
722.0
Enterprise value₩B
1,422
1,370
1,484
1,626
1,778
1,606
1,405
1,239
1,253
1,340
694.5
(5.50%)
(1.61%)
51
484.8
LT debt₩B
2,878
3,252
3,007
3,060
2,999
3,207
3,312
3,067
2,980
3,102
1,924
0.68%
1.41%
16
Revenue
₩3.301T
3.75%
1.00×
Cost of revenue
₩1.960T
3.81%
1.01×
Operating expenses
₩522.7B
3.59%
0.98×
Goodwill & intangibles
15.90%
Return on capital
180.48%
Spread over hurdle
172.52%