1,380
Revenue₩B
1,454
1,561
1,639
1,721
1,812
1,943
2,005
2,131
2,215
2,311
1,446
4.98%
5.55%
25
16.11
Revenue growth%
7.07
7.98
6.84
7.71
7.47
7.48
10.17
10.51
8.85
7.17
6.48
8.85
7.60
26
3.13
Gross margin%
8.41
11.18
8.73
6.58
6.11
3.63
0.80
0.40
3.29
1.45
18.09
1.45
4.87
33
10.17
Operating margin%
18.13
20.97
20.85
17.92
19.07
20.99
23.48
23.86
23.36
24.73
17.64
23.48
20.98
47
23.08
Net margin%
9.42
8.40
10.94
9.57
12.46
10.37
13.30
13.99
13.08
11.87
10.57
13.08
11.40
41
18.72
P/E ratio (avg)x
49.25
51.78
56.79
67.16
74.38
73.50
86.10
97.04
106.5
128.1
16.50
97.04
73.94
29
31.50
EV/EBITx
35.01
36.15
40.98
43.01
45.34
50.65
48.93
47.12
50.26
47.13
8.833
48.93
46.23
29
15.03
FCF yield (avg)%
26.82
25.09
22.16
20.21
22.30
22.72
20.48
18.89
16.90
16.70
5.28
18.89
21.32
73
27.41
FCF margin%
24.93
27.06
26.13
27.43
29.80
31.84
28.97
30.48
31.72
31.58
7.31
31.58
29.39
84
0.219
FCF / Net incomex
1.028
1.074
1.209
1.361
1.498
1.627
1.748
1.613
1.797
1.891
0.203
1.748
1.556
12
23.53
ROIC%
21.67
19.91
18.83
20.97
20.15
19.33
19.91
22.01
21.13
20.32
27.67
20.32
20.24
26
8.59
Return on equity%
7.95
7.09
7.20
5.06
4.33
2.18
0.40
0.40
2.84
1.29
13.11
1.29
3.59
29
25.36
Return on assets%
14.89
15.34
12.55
13.74
11.78
12.05
10.31
9.39
12.13
11.93
25.71
11.93
12.09
58
4,224
EPS₩
3,099
3,060
3,146
3,644
3,741
4,220
4,636
4,930
5,359
5,101
4,666
6.40%
4.80%
—
21.95
EPS growth%
1.66
3.44
0.93
0.40
0.40
1.97
1.48
0.40
0.80
0.50
28.93
0.80
0.86
7
2,278
Bookvalue per sh₩
6,926
7,976
8,442
9,346
10,654
11,351
12,805
12,782
13,564
14,687
5,316
6.63%
8.73%
—
4,580
FCF per share₩
4,842
4,818
4,367
4,586
4,951
4,862
4,567
4,328
4,877
4,427
3,838
(2.21%)
(0.76%)
—
4,147
Dividend per sh₩
7,012
7,852
8,442
8,349
8,828
9,508
9,689
8,896
9,773
9,459
5,393
1.39%
4.22%
—
10.86
Div yield (avg)%
18.41
16.34
19.33
17.47
18.27
19.13
17.75
16.33
17.06
14.84
15.44
17.06
17.61
20
14.02
Payout ratio%
7.19
8.88
11.82
13.94
12.25
10.38
7.91
6.42
7.05
7.13
26.76
7.13
8.40
35
360.1
Shares (diluted)M
438.6
418.3
402.0
395.1
369.0
388.3
362.4
356.1
403.8
444.5
366.7
3.79%
0.67%
28
4.37
Buyback yield%
9.89
10.20
12.43
14.83
13.54
15.48
17.14
17.12
19.51
19.41
11.22
17.14
15.15
47
0.447
D/E ratiox
2.092
2.036
1.946
2.235
2.564
2.557
2.536
2.938
3.377
3.563
0.379
2.938
2.547
49
1,053
Enterprise value₩B
564.4
641.3
647.7
657.8
653.2
605.1
617.6
639.0
611.4
693.3
1,413
1.20%
1.66%
18
777.5
LT debt₩B
984.2
927.2
1,046
1,018
1,184
1,224
1,213
1,149
1,108
1,109
1,948
(1.31%)
1.00%
69
Revenue
₩2.311T
5.55%
1.00×
Cost of revenue
₩1.010T
5.52%
1.00×
Operating expenses
₩493.6B
5.84%
1.03×