1,514
Revenue₩B
1,043
1,102
1,212
1,291
1,407
1,484
1,565
1,671
1,820
1,922
1,664
6.44%
6.99%
61
10.66
Revenue growth%
0.51
1.67
3.18
2.77
0.40
2.43
0.40
0.40
0.40
0.40
8.50
0.40
0.45
53
26.02
Gross margin%
28.65
26.59
27.37
30.25
29.63
26.97
28.23
30.74
33.25
32.49
20.05
30.74
29.14
94
22.21
Operating margin%
15.97
17.64
17.36
20.26
21.34
21.29
21.23
21.69
19.95
18.37
8.35
21.23
20.11
78
27.99
Net margin%
20.90
22.02
21.84
24.64
23.66
24.43
22.41
22.03
19.44
21.08
6.40
22.03
22.02
89
13.17
P/E ratio (avg)x
47.80
44.99
47.45
45.04
47.28
49.20
55.34
55.32
55.47
53.81
16.73
55.32
48.50
87
16.79
EV/EBITx
43.88
43.73
46.52
51.69
58.93
64.90
60.38
58.26
60.05
60.19
18.94
60.19
58.59
13
13.54
FCF yield (avg)%
25.05
26.02
25.65
23.76
24.64
24.37
23.91
25.90
26.74
28.18
22.01
25.90
25.35
93
26.68
FCF margin%
20.45
19.93
17.99
18.68
18.06
20.54
21.98
20.64
20.91
20.62
4.96
20.64
20.49
31
1.252
FCF / Net incomex
0.987
1.105
1.210
1.266
1.257
1.506
1.587
1.769
2.032
2.162
0.672
1.769
1.386
60
6.51
ROIC%
33.73
35.45
37.69
39.03
38.12
39.62
42.07
41.91
42.99
43.52
13.96
42.07
39.32
56
29.73
Return on equity%
6.08
7.09
9.68
8.25
6.84
9.03
8.28
5.57
4.69
5.06
20.23
5.57
6.97
58
8.47
Return on assets%
19.89
19.44
19.61
21.11
18.55
19.47
20.01
17.47
15.54
12.60
20.84
17.47
19.46
78
4,040
EPS₩
11,011
11,239
12,688
14,019
15,080
15,382
14,156
13,123
14,765
15,294
4,447
0.28%
2.62%
—
4.30
EPS growth%
14.21
13.14
14.12
13.03
11.91
14.40
16.36
14.57
16.97
19.30
19.07
16.36
14.30
46
6,433
Bookvalue per sh₩
6,668
6,741
6,409
6,242
5,643
6,243
5,527
5,433
5,444
5,402
2,955
(0.87%)
(1.88%)
—
8,197
FCF per share₩
2,370
2,711
2,959
2,929
2,928
3,443
3,425
3,703
4,361
4,455
9,311
8.76%
6.32%
—
9,555
Dividend per sh₩
7,230
6,681
6,865
7,094
8,128
9,080
8,419
7,769
7,317
8,277
5,993
0.37%
2.54%
—
12.31
Div yield (avg)%
24.75
23.66
26.36
26.44
28.08
26.61
27.65
28.41
26.83
29.38
13.65
27.65
26.72
53
25.41
Payout ratio%
15.01
17.14
19.49
20.98
20.81
20.70
19.55
18.97
18.13
19.26
25.31
19.26
19.37
56
72.70
Shares (diluted)M
38.50
39.47
39.03
39.82
35.59
34.78
32.26
34.16
36.69
31.58
71.01
(2.36%)
(3.24%)
15
4.80
Buyback yield%
34.13
34.17
31.33
30.07
27.70
29.16
27.69
28.58
30.61
27.82
23.34
28.58
29.62
13
1.102
D/E ratiox
0.211
0.247
0.246
0.263
0.269
0.268
0.301
0.332
0.374
0.391
0.531
0.332
0.268
85
804.4
Enterprise value₩B
2,481
2,739
3,201
3,842
4,196
4,915
5,342
5,350
6,023
6,293
198.8
8.44%
11.77%
16
1,424
LT debt₩B
1,219
1,383
1,366
1,372
1,506
1,447
1,439
1,509
1,655
1,683
1,812
2.25%
2.81%
32
Revenue
₩1.922T
6.99%
1.00×
Cost of revenue
₩1.079T
7.15%
1.02×
Operating expenses
₩393.5B
6.57%
0.96×
Property and equipment
17.00%
Cash and investments
16.87%
Spread over hurdle
54.79%