1,509
Revenue₩B
1,719
1,797
1,822
1,872
1,947
1,974
2,013
2,049
2,144
2,173
1,604
2.22%
2.74%
22
8.48
Revenue growth%
12.15
9.84
8.24
7.06
5.01
7.59
6.97
8.20
10.95
8.73
17.38
8.20
8.22
49
16.15
Gross margin%
9.00
9.79
11.92
12.09
12.95
10.59
8.58
8.91
6.49
6.23
6.50
8.58
9.40
13
24.61
Operating margin%
12.52
14.98
17.83
15.19
16.82
19.06
17.27
17.20
18.16
19.78
22.85
18.16
17.24
64
20.35
Net margin%
32.86
34.94
33.78
32.32
31.66
30.19
32.19
34.03
32.59
34.55
4.90
32.59
32.73
59
16.23
P/E ratio (avg)x
17.68
19.00
21.01
23.11
23.36
23.03
25.51
28.54
27.91
32.32
31.92
27.91
23.23
60
19.14
EV/EBITx
54.17
63.37
63.13
74.55
85.16
98.50
103.7
101.1
108.6
112.5
36.38
103.7
91.83
59
24.59
FCF yield (avg)%
4.35
6.63
4.28
3.78
5.48
8.16
8.98
9.43
9.89
9.46
11.21
9.43
7.39
61
5.47
FCF margin%
33.59
35.39
37.97
40.80
42.50
44.64
42.41
39.55
39.46
38.99
29.01
39.55
39.51
53
1.407
FCF / Net incomex
1.421
1.461
1.381
1.333
1.495
1.669
1.764
1.750
1.906
1.761
1.305
1.761
1.582
19
20.03
ROIC%
27.23
25.48
24.44
25.75
27.79
27.74
26.21
28.38
28.11
30.49
27.28
28.11
27.48
74
13.10
Return on equity%
19.36
20.87
18.68
19.58
16.86
13.94
13.64
13.30
14.18
14.32
8.36
13.94
15.59
30
3.70
Return on assets%
19.03
18.53
21.19
18.29
18.94
19.27
20.75
18.60
17.19
16.20
14.62
18.60
18.77
80
4,031
EPS₩
2,203
2,158
2,015
1,924
2,178
2,275
2,335
2,270
2,215
2,187
4,277
0.08%
1.09%
—
22.61
EPS growth%
19.26
19.55
20.12
18.32
17.02
14.26
14.03
14.63
14.91
13.48
29.51
14.26
15.96
20
3,612
Bookvalue per sh₩
1,605
1,388
1,195
1,267
1,377
1,315
1,291
1,367
1,301
1,414
3,881
0.53%
(1.41%)
—
3,269
FCF per share₩
5,391
5,880
6,136
7,410
8,111
8,333
9,740
11,144
11,479
11,394
8,017
7.03%
9.01%
—
2,182
Dividend per sh₩
5,557
6,227
6,062
6,010
5,992
5,414
5,351
5,927
5,871
6,652
2,714
2.11%
2.18%
—
6.45
Div yield (avg)%
12.05
10.63
13.24
10.31
9.12
9.62
12.61
14.41
12.89
12.10
4.75
12.61
12.07
79
9.75
Payout ratio%
29.11
26.30
27.55
30.16
32.35
34.71
32.20
32.73
32.84
33.67
2.92
32.84
32.28
26
75.57
Shares (diluted)M
86.21
93.54
105.9
121.2
140.2
153.6
158.1
153.3
177.2
167.5
74.17
3.62%
7.28%
54
8.76
Buyback yield%
18.89
19.88
22.23
20.64
18.29
16.14
15.18
17.12
19.66
22.63
16.14
17.12
19.27
53
0.935
D/E ratiox
0.309
0.297
0.297
0.282
0.309
0.274
0.237
0.258
0.269
0.247
1.704
0.258
0.278
32
1,303
Enterprise value₩B
415.3
392.5
390.3
457.2
509.7
521.6
551.8
632.0
642.7
646.4
660.2
4.86%
4.86%
10
1,005
LT debt₩B
1,310
1,416
1,467
1,652
1,544
1,530
1,652
1,524
1,706
1,891
202.6
4.14%
5.09%
31
Revenue
₩2.173T
2.74%
1.00×
Cost of revenue
₩1.521T
2.74%
1.00×
Operating expenses
₩332.9B
2.25%
0.95×
Goodwill & intangibles
19.18%
Spread over hurdle
(4.06%)