2,122
Revenue₩B
1,260
1,380
1,532
1,688
1,833
1,970
2,155
2,360
2,592
2,835
2,375
9.11%
9.29%
65
14.80
Revenue growth%
17.99
16.50
15.37
16.62
14.19
12.41
13.52
16.07
14.29
15.80
8.30
14.29
15.59
52
7.52
Gross margin%
9.72
9.40
6.85
9.63
9.97
8.54
6.93
6.53
4.64
1.92
8.67
6.53
7.74
22
2.10
Operating margin%
23.76
25.07
23.63
25.47
24.60
23.49
25.74
23.90
22.65
21.13
21.45
23.49
23.83
39
25.64
Net margin%
25.12
25.43
22.53
20.70
18.42
17.38
14.56
15.55
15.37
13.46
8.37
15.37
17.90
21
30.26
P/E ratio (avg)x
20.47
17.70
18.10
17.44
14.94
12.71
11.92
11.27
9.842
10.43
36.42
11.27
13.82
63
30.74
EV/EBITx
36.12
35.10
34.85
39.33
42.24
39.72
41.07
44.21
41.09
36.94
6.690
41.07
39.53
42
14.61
FCF yield (avg)%
28.51
28.24
31.05
32.50
35.28
34.50
35.15
35.38
33.60
35.02
21.45
35.02
34.05
13
5.40
FCF margin%
37.26
34.65
35.24
32.46
35.01
34.36
35.73
33.51
30.53
30.82
21.20
33.51
34.51
78
0.700
FCF / Net incomex
0.790
0.798
0.824
0.854
0.923
0.944
1.001
1.065
1.114
1.088
1.491
1.065
0.933
50
10.04
ROIC%
20.32
19.85
19.00
16.15
15.73
18.58
19.26
18.51
21.48
24.23
17.71
19.26
19.13
16
11.01
Return on equity%
0.40
0.40
2.23
3.28
4.60
3.83
6.35
3.96
6.07
4.93
27.48
4.93
3.90
28
22.57
Return on assets%
11.66
11.86
9.54
11.56
12.01
12.72
12.79
11.65
14.51
12.86
25.42
12.79
11.93
70
2,675
EPS₩
8,050
7,630
6,860
7,333
6,543
5,862
6,166
6,142
5,614
5,265
2,911
(4.25%)
(3.46%)
—
27.57
EPS growth%
30.80
31.68
34.08
32.36
32.60
30.12
27.46
30.23
30.29
31.15
14.29
30.23
30.97
86
6,374
Bookvalue per sh₩
11,182
12,575
14,096
13,777
14,782
17,122
17,920
18,575
19,793
20,687
5,995
6.95%
7.94%
—
7,476
FCF per share₩
6,214
7,092
8,325
8,331
8,448
9,468
9,271
10,386
10,982
11,604
2,512
6.56%
7.74%
—
5,987
Dividend per sh₩
1,980
1,772
1,744
1,678
1,782
1,713
1,685
1,774
1,683
1,766
5,404
(0.18%)
(0.73%)
—
20.00
Div yield (avg)%
28.29
29.67
29.65
31.14
29.18
31.13
33.58
30.65
32.25
32.88
9.75
32.25
30.89
81
20.53
Payout ratio%
9.36
6.59
3.64
4.96
4.72
3.17
3.47
3.99
6.74
7.38
12.96
3.99
4.84
71
152.7
Shares (diluted)M
215.6
231.4
260.1
290.2
303.1
304.3
340.3
410.7
470.8
529.1
153.9
11.79%
11.00%
66
11.29
Buyback yield%
11.03
11.05
11.35
10.94
13.37
14.91
15.93
16.45
14.22
13.22
28.37
14.91
13.29
92
1.702
D/E ratiox
1.750
1.809
1.976
1.832
1.683
1.832
1.750
1.680
1.549
1.694
0.187
1.694
1.750
60
1,118
Enterprise value₩B
897.2
943.1
1,026
1,013
1,141
1,223
1,394
1,353
1,300
1,381
293.1
3.88%
4.73%
82
1,750
LT debt₩B
3,100
3,072
3,537
3,981
4,565
4,768
5,399
5,186
4,817
5,150
1,088
2.44%
6.66%
90
Revenue
₩2.835T
9.29%
1.00×
Cost of revenue
₩1.768T
8.92%
0.97×
Operating expenses
₩454.9B
9.94%
1.06×
Goodwill & intangibles
17.15%