1,878
Revenue₩B
1,828
1,978
2,108
2,222
2,315
2,484
2,678
2,887
3,077
3,306
2,065
7.39%
6.54%
11
4.24
Revenue growth%
17.09
16.54
15.04
14.90
12.02
12.65
12.77
13.04
13.90
14.30
19.82
13.04
14.10
13
14.73
Gross margin%
34.91
36.66
35.79
36.64
34.91
34.26
35.14
33.05
34.87
34.14
24.36
34.26
34.91
47
6.61
Operating margin%
8.17
10.80
8.53
11.19
11.52
13.20
10.54
8.46
9.13
10.94
18.50
10.54
10.67
77
5.88
Net margin%
15.13
14.09
15.28
18.21
20.41
21.98
19.04
17.04
17.42
18.02
18.85
18.02
17.72
75
16.65
P/E ratio (avg)x
12.25
13.49
15.25
16.55
15.24
14.72
13.96
14.12
15.03
15.55
8.703
14.72
14.88
47
13.82
EV/EBITx
8.505
7.719
6.797
6.388
5.829
6.381
6.350
6.702
6.361
6.462
25.82
6.381
6.425
48
14.10
FCF yield (avg)%
19.97
21.30
23.22
25.66
22.83
24.33
22.22
23.83
20.84
21.28
25.94
22.22
22.53
78
29.57
FCF margin%
11.60
9.12
10.54
12.88
13.36
16.30
17.60
16.91
19.33
21.78
8.99
17.60
14.83
89
1.655
FCF / Net incomex
2.376
2.545
2.923
2.889
2.800
2.779
3.225
3.776
3.983
4.438
1.770
3.776
2.906
30
4.88
ROIC%
11.62
11.68
11.65
13.82
14.11
15.34
13.41
11.36
12.52
12.72
23.57
12.72
12.62
19
15.82
Return on equity%
14.62
14.97
16.89
14.87
12.53
13.76
14.90
16.59
17.24
18.24
10.65
16.59
14.94
30
11.59
Return on assets%
23.46
24.63
22.95
23.33
21.90
22.15
22.64
21.99
22.23
22.80
27.41
22.23
22.72
33
805.71
EPS₩
682.77
765.60
732.53
710.23
824.60
785.13
853.37
903.37
1,014
965.57
853.17
3.21%
3.24%
—
12.12
EPS growth%
29.25
28.56
25.59
25.85
23.70
24.49
25.33
27.49
29.26
31.50
9.99
27.49
26.67
50
1,244
Bookvalue per sh₩
849.75
833.55
920.94
967.70
982.01
1,072
1,096
1,134
1,040
1,066
2,654
1.65%
2.83%
—
2,259
FCF per share₩
1,261
1,249
1,097
1,191
1,243
1,153
1,255
1,328
1,369
1,374
2,044
2.02%
1.48%
—
2,254
Dividend per sh₩
1,367
1,240
1,154
1,213
1,127
1,089
1,146
1,029
1,059
1,124
929.46
(0.05%)
(3.28%)
—
24.34
Div yield (avg)%
6.03
4.49
4.90
4.51
5.00
5.23
8.13
9.98
12.97
12.79
4.55
9.98
5.63
66
5.39
Payout ratio%
0.40
0.40
0.40
0.40
0.40
3.24
4.79
5.43
6.05
7.75
23.51
5.43
1.82
11
472.5
Shares (diluted)M
381.9
389.5
401.7
364.1
393.4
357.2
381.2
353.5
330.4
353.2
485.5
(2.13%)
(1.26%)
48
24.31
Buyback yield%
28.13
25.95
27.48
24.49
21.96
20.10
19.19
20.33
22.50
20.49
22.41
20.33
22.23
58
0.858
D/E ratiox
0.774
0.797
0.757
0.796
0.906
1.016
1.168
1.323
1.498
1.464
0.633
1.323
0.961
86
2,785
Enterprise value₩B
2,122
2,439
2,424
2,716
3,248
3,112
3,120
3,490
3,350
3,769
2,327
3.02%
6.76%
74
1,166
LT debt₩B
3,528
3,729
4,437
5,131
5,159
6,207
6,802
7,188
7,276
8,071
505.9
9.37%
9.27%
23
Revenue
₩3.306T
6.54%
1.00×
Cost of revenue
₩2.203T
6.61%
1.01×
Operating expenses
₩805.3B
6.24%
0.97×
Goodwill & intangibles
17.11%
Spread over hurdle
(3.88%)