358.0
Revenue₩B
428.1
458.9
485.1
506.5
524.4
548.1
570.5
616.0
653.2
682.6
377.8
5.42%
5.28%
24
18.76
Revenue growth%
18.71
18.24
18.64
18.41
18.68
16.04
15.95
15.85
15.34
13.51
4.88
15.85
17.14
42
16.17
Gross margin%
4.16
6.38
6.37
4.16
3.15
1.77
0.72
2.25
0.40
0.40
28.61
0.72
2.70
83
14.60
Operating margin%
22.65
19.86
22.15
20.72
21.50
20.14
21.28
19.51
21.98
19.74
21.08
20.14
21.00
55
5.11
Net margin%
11.16
9.73
11.18
11.27
12.33
10.71
12.54
14.64
15.38
12.65
2.42
12.65
11.80
29
18.38
P/E ratio (avg)x
26.50
25.16
22.77
21.46
23.25
21.14
20.47
18.43
18.38
15.83
33.14
18.43
21.30
66
18.85
EV/EBITx
12.18
11.56
13.09
14.89
16.60
18.69
19.91
19.23
20.08
21.87
21.83
19.91
17.65
57
12.97
FCF yield (avg)%
17.75
17.91
18.37
17.52
17.20
17.64
19.48
17.79
15.13
12.46
2.39
17.64
17.69
64
3.79
FCF margin%
21.07
19.64
19.93
20.30
18.64
19.03
20.80
20.55
17.90
19.18
14.05
19.18
19.78
43
0.239
FCF / Net incomex
0.660
0.612
0.629
0.698
0.799
0.884
0.812
0.828
0.761
0.735
1.101
0.812
0.748
8
12.89
ROIC%
23.10
25.20
25.56
25.68
26.28
25.54
25.23
27.05
26.97
28.22
24.82
26.97
25.62
63
27.88
Return on equity%
8.88
7.17
4.88
5.05
2.16
3.84
5.49
6.47
8.94
10.44
15.53
6.47
5.98
23
29.84
Return on assets%
14.38
15.85
17.53
15.46
15.40
13.98
13.38
12.67
13.06
15.35
24.52
13.38
14.86
39
1,718
EPS₩
263.39
247.00
236.78
225.79
245.58
248.38
217.98
216.30
195.54
172.83
1,839
(6.79%)
(5.05%)
—
10.96
EPS growth%
20.68
19.77
21.93
19.64
17.35
18.45
20.89
20.08
18.11
15.78
28.23
18.45
19.71
84
477.39
Bookvalue per sh₩
1,075
1,020
933.21
906.94
944.88
960.73
985.85
1,092
1,205
1,176
995.13
4.47%
1.41%
—
1,076
FCF per share₩
2,223
2,539
2,852
3,095
2,926
2,747
3,201
3,479
3,905
3,981
846.68
6.35%
5.93%
—
496.16
Dividend per sh₩
887.74
1,000
1,077
1,299
1,538
1,810
2,034
2,199
2,368
2,662
1,793
11.59%
12.09%
—
26.03
Div yield (avg)%
25.30
24.04
21.68
24.43
26.19
27.49
26.27
24.15
21.37
20.09
22.45
24.15
24.29
70
14.32
Payout ratio%
16.72
16.84
15.91
13.29
12.67
12.23
10.54
12.43
11.97
9.24
29.35
11.97
12.55
11
195.0
Shares (diluted)M
290.3
330.2
378.0
381.5
388.3
408.7
429.4
458.4
452.7
475.7
190.2
4.14%
5.21%
55
5.99
Buyback yield%
15.10
12.86
10.30
11.48
14.04
11.19
13.25
13.40
14.74
13.68
26.45
13.40
13.32
47
0.459
D/E ratiox
1.265
1.360
1.377
1.591
1.811
1.747
1.753
1.938
1.834
1.803
0.324
1.803
1.750
10
404.8
Enterprise value₩B
226.6
240.7
250.0
236.6
268.4
312.8
345.2
337.7
322.5
334.3
69.66
4.49%
3.65%
77
289.7
LT debt₩B
602.5
613.8
643.8
689.5
688.4
672.0
671.6
632.0
627.1
662.5
412.8
(0.76%)
1.10%
33
Revenue
₩682.6B
5.28%
1.00×
Cost of revenue
₩440.2B
5.25%
1.00×
Operating expenses
₩123.1B
5.40%
1.01×
Cash and investments
16.56%
Spread over hurdle
40.44%