996.7
Revenue₩B
1,678
1,753
1,858
1,940
2,060
2,167
2,245
2,313
2,418
2,549
1,043
4.35%
5.00%
80
8.58
Revenue growth%
20.25
20.04
17.39
17.97
15.68
16.67
16.81
14.58
13.39
13.54
4.48
14.58
16.74
26
24.02
Gross margin%
28.17
28.86
26.56
25.74
26.45
28.61
30.91
31.19
29.09
30.55
12.85
30.55
28.74
15
7.03
Operating margin%
25.31
22.71
23.63
21.84
23.50
23.90
22.88
21.22
22.48
20.66
9.00
22.48
22.80
40
7.76
Net margin%
22.26
19.37
19.41
18.94
17.22
18.79
20.28
21.34
18.74
19.81
10.57
19.81
19.39
27
22.93
P/E ratio (avg)x
19.31
18.81
19.36
21.52
22.48
23.51
23.45
22.41
24.16
22.79
26.75
23.45
22.45
60
28.98
EV/EBITx
48.90
57.25
58.91
62.38
64.37
75.94
89.56
100.8
119.1
139.9
30.54
100.8
70.15
48
19.56
FCF yield (avg)%
26.17
24.87
26.15
24.69
24.19
24.59
26.81
26.15
26.44
26.86
28.29
26.44
26.15
26
14.23
FCF margin%
26.68
27.02
27.08
24.47
25.57
26.91
27.38
28.72
31.35
31.10
19.40
28.72
27.05
36
0.841
FCF / Net incomex
1.186
1.291
1.200
1.172
1.136
1.102
1.093
0.964
1.001
1.078
0.827
1.078
1.119
94
13.14
ROIC%
28.81
29.40
28.37
29.61
29.32
31.21
31.39
29.63
28.32
30.01
26.86
30.01
29.50
49
18.17
Return on equity%
14.13
11.76
13.88
12.54
14.10
12.39
11.33
13.28
13.80
11.72
24.54
12.39
12.91
31
28.17
Return on assets%
21.23
18.31
16.63
17.56
18.24
18.92
21.46
21.88
20.45
19.15
18.78
20.45
19.04
84
9,056
EPS₩
1,817
2,030
1,867
1,714
1,882
1,827
1,711
1,688
1,778
1,930
9,461
0.51%
1.50%
—
4.55
EPS growth%
33.16
31.05
32.45
34.62
32.58
32.57
33.77
35.63
36.75
34.50
14.24
34.50
33.46
27
3,256
Bookvalue per sh₩
8,132
8,022
8,347
7,829
7,482
7,667
8,643
8,222
9,278
9,683
7,094
5.29%
2.59%
—
4,243
FCF per share₩
1,596
1,651
1,515
1,589
1,460
1,454
1,634
1,727
1,868
2,090
8,391
7.44%
2.30%
—
1,524
Dividend per sh₩
5,614
5,737
5,688
5,708
5,275
5,479
5,666
6,234
6,790
7,555
2,154
7.45%
2.56%
—
25.52
Div yield (avg)%
33.22
30.33
27.39
28.80
28.29
28.88
26.33
27.52
28.06
28.27
9.38
28.06
28.28
20
12.44
Payout ratio%
19.17
17.25
15.72
12.88
12.03
12.83
10.15
7.84
9.04
7.84
15.91
9.04
12.43
78
114.1
Shares (diluted)M
137.9
151.0
162.4
169.6
171.4
154.3
139.8
126.3
126.3
116.4
109.0
(7.44%)
(1.41%)
86
5.73
Buyback yield%
26.47
28.95
27.73
30.23
28.13
27.30
28.78
29.92
31.77
31.94
14.13
29.92
28.86
41
0.613
D/E ratiox
1.186
1.237
1.338
1.366
1.188
1.154
1.211
1.029
0.969
0.938
0.471
1.029
1.187
26
1,942
Enterprise value₩B
1,959
1,736
1,759
1,693
1,578
1,487
1,555
1,451
1,505
1,332
588.2
(3.34%)
(3.04%)
84
2,801
LT debt₩B
1,367
1,602
1,680
1,839
1,748
1,838
1,761
1,846
1,985
2,245
1,736
5.13%
5.61%
57
Revenue
₩2.549T
5.00%
1.00×
Cost of revenue
₩1.784T
5.00%
1.00×
Operating expenses
₩442.5B
5.09%
1.01×
Cash and investments
14.79%
Spread over hurdle
20.84%