653.9
Revenue₩B
1,252
1,312
1,400
1,469
1,560
1,665
1,784
1,904
1,973
2,077
714.1
5.89%
5.78%
31
10.38
Revenue growth%
12.94
13.79
12.71
10.47
8.85
10.88
13.59
14.39
17.16
18.54
16.95
14.39
13.27
7
23.15
Gross margin%
4.22
6.95
6.10
3.80
5.00
2.69
5.34
2.49
1.82
1.49
13.07
2.49
4.01
60
16.67
Operating margin%
17.25
17.17
16.59
13.73
16.66
16.64
17.64
16.80
18.24
21.06
19.37
17.64
16.98
9
21.63
Net margin%
1.64
4.26
5.65
7.25
8.25
7.06
4.20
1.89
3.24
3.27
26.95
3.27
4.23
94
37.38
P/E ratio (avg)x
38.02
41.05
44.07
50.55
49.77
47.15
46.44
43.75
45.55
51.72
35.36
46.44
45.99
87
33.54
EV/EBITx
24.72
26.22
22.54
20.40
20.47
21.29
19.87
19.27
18.88
19.57
27.37
19.57
20.44
32
16.45
FCF yield (avg)%
26.92
25.03
22.82
23.01
25.76
23.84
26.61
27.03
26.00
23.70
12.49
26.00
25.39
68
3.75
FCF margin%
2.37
2.45
2.97
3.08
3.98
4.79
4.92
4.31
1.53
2.72
18.75
4.31
3.02
88
1.032
FCF / Net incomex
1.758
1.920
2.046
2.192
2.154
2.544
3.091
3.635
3.786
4.384
0.145
3.635
2.368
37
8.08
ROIC%
28.05
26.11
24.97
24.93
26.66
24.04
22.95
22.25
19.82
16.99
20.47
22.25
24.48
56
4.53
Return on equity%
23.95
24.91
24.23
24.92
25.81
22.94
21.71
19.74
22.36
22.29
18.95
22.29
23.45
61
15.31
Return on assets%
12.70
14.22
16.51
13.95
16.12
18.60
19.56
16.82
19.75
18.85
2.81
18.85
16.66
60
836.29
EPS₩
4,679
4,871
5,272
4,794
4,532
4,890
5,152
5,668
6,216
5,772
905.29
4.96%
3.32%
—
12.02
EPS growth%
15.21
12.72
14.46
13.57
13.29
16.20
13.63
15.44
12.65
15.62
4.53
15.44
14.05
43
1,680
Bookvalue per sh₩
2,278
2,020
2,031
1,766
1,536
1,546
1,305
1,392
1,371
1,272
4,706
(3.71%)
(6.34%)
—
1,538
FCF per share₩
1,707
1,825
1,950
1,976
2,046
1,987
1,849
1,992
1,890
1,870
2,081
(1.78%)
1.60%
—
1,652
Dividend per sh₩
727.86
685.02
679.26
626.47
663.10
669.96
703.51
684.53
631.53
683.11
3,710
0.60%
(1.84%)
—
21.60
Div yield (avg)%
23.87
25.82
25.30
24.00
22.70
21.46
23.43
23.77
25.19
23.35
15.32
23.43
23.82
49
10.95
Payout ratio%
16.97
15.67
16.18
19.13
19.39
16.43
17.93
15.89
14.60
14.36
8.72
15.89
16.30
94
227.6
Shares (diluted)M
175.2
187.8
175.9
165.9
172.5
170.7
165.6
168.1
164.0
167.7
229.8
(0.56%)
(0.96%)
43
14.07
Buyback yield%
26.62
24.06
21.08
20.74
20.95
21.28
20.22
21.84
24.33
24.09
29.03
21.84
21.56
9
1.469
D/E ratiox
1.862
1.851
2.019
2.432
2.958
2.988
3.478
3.843
4.595
4.626
0.264
3.843
2.973
70
820.6
Enterprise value₩B
1,676
1,629
1,802
1,797
1,842
1,785
1,841
1,717
1,767
1,726
640.6
(1.30%)
(0.27%)
70
1,562
LT debt₩B
2,061
2,261
2,539
2,983
3,193
3,119
3,276
3,448
3,296
3,425
1,114
1.41%
6.68%
28
Revenue
₩2.077T
5.78%
1.00×
Cost of revenue
₩1.301T
5.99%
1.02×
Operating expenses
₩307.3B
5.76%
1.00×
Cash and investments
18.56%
Goodwill & intangibles
17.18%
Return on capital
150.08%
Spread over hurdle
141.86%