6,538
Revenue₩B
5,953
6,319
6,617
6,990
7,366
7,764
8,276
8,578
8,862
9,490
6,691
5.20%
5.46%
5
6.74
Revenue growth%
18.29
19.32
17.41
17.78
18.60
21.53
19.33
21.93
21.08
19.44
3.16
21.08
19.32
52
12.97
Gross margin%
22.93
25.67
27.59
26.17
24.96
24.59
25.21
27.39
29.22
29.29
6.72
27.39
25.92
45
27.45
Operating margin%
22.49
22.85
25.54
26.18
29.17
29.80
28.78
28.34
30.74
32.31
14.82
29.80
28.56
10
22.89
Net margin%
21.55
23.06
24.55
22.69
22.95
20.54
20.49
20.33
19.19
19.52
4.91
20.33
21.04
32
12.11
P/E ratio (avg)x
19.86
23.36
23.21
24.33
29.09
28.61
30.82
32.76
36.84
38.36
21.40
32.76
28.85
84
14.38
EV/EBITx
37.15
37.72
40.37
46.46
45.25
52.74
61.22
67.92
72.39
70.02
37.40
67.92
49.60
93
3.35
FCF yield (avg)%
9.76
12.54
12.02
11.08
9.47
7.93
7.80
5.86
8.21
6.24
5.32
7.80
8.84
13
26.06
FCF margin%
6.99
5.61
7.27
8.58
9.06
11.89
11.56
11.02
12.09
13.08
9.37
11.89
10.04
92
1.074
FCF / Net incomex
1.179
1.141
1.162
1.075
0.986
1.025
1.097
1.046
0.932
1.018
0.687
1.025
1.060
67
12.38
ROIC%
13.67
15.96
18.60
18.08
17.11
14.33
17.27
19.88
17.26
16.77
11.88
17.26
17.18
22
3.71
Return on equity%
8.67
10.92
8.05
6.34
8.69
10.91
9.84
9.39
11.66
9.16
22.62
9.84
9.28
49
9.67
Return on assets%
21.29
19.92
20.21
22.96
25.57
26.70
29.07
29.56
27.66
28.07
29.39
28.07
26.13
59
10,029
EPS₩
6,838
7,517
8,010
7,637
7,849
7,072
6,491
7,211
6,816
6,426
10,317
(3.92%)
(1.05%)
—
7.58
EPS growth%
12.97
14.24
15.77
13.90
11.78
12.80
12.07
10.18
12.59
14.88
26.44
12.59
12.88
16
47,622
Bookvalue per sh₩
14,946
15,210
16,789
18,901
19,787
20,433
21,431
19,143
19,142
17,777
11,900
(2.12%)
1.13%
—
18,666
FCF per share₩
8,676
8,791
7,630
7,505
8,149
7,282
7,896
7,321
7,779
7,241
33,190
(2.33%)
(2.09%)
—
29,999
Dividend per sh₩
24,545
24,611
27,308
31,525
31,795
31,729
32,500
34,791
38,786
39,771
41,144
4.58%
6.46%
—
11.11
Div yield (avg)%
10.90
10.04
9.22
8.87
10.63
10.17
12.60
14.34
12.66
11.89
17.87
12.60
10.77
47
29.01
Payout ratio%
9.96
9.95
7.25
5.90
7.51
8.77
8.08
9.72
12.01
12.53
5.00
9.72
9.24
83
74.74
Shares (diluted)M
76.97
72.97
75.87
78.26
76.64
71.51
63.38
68.89
75.25
68.65
75.37
(2.18%)
(0.14%)
56
17.51
Buyback yield%
27.19
26.03
23.92
24.59
21.73
22.33
22.73
25.08
27.01
27.02
26.80
25.08
24.83
38
1.100
D/E ratiox
1.447
1.461
1.533
1.682
1.609
1.792
1.778
1.979
2.061
1.936
0.372
1.936
1.730
14
517.2
Enterprise value₩B
2,609
2,845
3,183
3,284
3,724
3,600
3,868
4,093
3,909
3,662
1,550
(0.33%)
2.79%
42
7,275
LT debt₩B
5,865
6,089
6,056
6,063
6,734
7,462
7,866
8,726
8,365
8,327
1,841
4.34%
2.80%
63
Revenue
₩9.490T
5.46%
1.00×
Cost of revenue
₩5.133T
5.19%
0.97×
Operating expenses
₩1.023T
6.28%
1.08×
Goodwill & intangibles
15.42%
Spread over hurdle
12.07%