1,430
Revenue₩B
1,564
1,694
1,809
1,958
2,067
2,257
2,419
2,627
2,857
3,119
1,574
8.58%
7.77%
28
24.84
Revenue growth%
25.03
22.80
22.58
20.65
19.60
18.30
17.44
19.97
20.05
20.56
11.36
19.97
20.30
59
10.92
Gross margin%
10.77
9.93
8.39
6.65
9.35
6.97
8.82
9.01
8.94
10.86
28.68
8.94
8.98
51
17.45
Operating margin%
10.79
9.88
9.52
7.12
7.52
6.45
9.13
11.78
12.27
14.34
21.63
11.78
9.70
75
10.63
Net margin%
3.07
4.36
5.26
7.87
6.92
8.32
11.03
9.88
8.12
8.72
9.00
8.72
7.99
73
15.21
P/E ratio (avg)x
34.36
36.71
35.86
34.67
40.06
43.39
47.87
52.36
50.15
50.86
17.99
50.15
41.73
81
26.28
EV/EBITx
12.55
14.26
14.02
13.90
14.61
15.30
14.97
15.06
16.42
15.69
22.12
15.30
14.79
32
3.98
FCF yield (avg)%
6.55
4.10
2.85
3.78
1.40
0.40
1.28
3.36
5.95
4.03
28.66
3.36
3.57
32
7.27
FCF margin%
29.89
32.03
30.85
28.34
30.93
33.38
31.31
31.32
28.97
30.49
26.31
31.31
30.89
62
1.710
FCF / Net incomex
0.556
0.506
0.507
0.471
0.461
0.404
0.397
0.397
0.370
0.378
1.691
0.397
0.433
66
25.63
ROIC%
12.95
10.94
13.47
16.41
15.32
16.09
18.65
21.28
21.93
21.14
2.91
21.14
16.25
79
16.60
Return on equity%
23.25
25.16
24.12
25.87
24.68
22.28
22.57
25.25
23.22
23.44
25.17
23.22
23.78
77
8.48
Return on assets%
16.85
14.33
15.58
17.53
16.29
16.18
13.66
12.30
12.94
11.95
17.55
12.94
14.95
13
8,395
EPS₩
7,188
7,823
7,569
6,773
6,007
6,430
6,580
5,943
5,734
5,682
8,685
(1.11%)
(1.27%)
—
19.92
EPS growth%
0.78
3.36
2.22
3.05
3.13
0.87
1.19
0.74
1.61
2.40
5.76
1.19
1.92
38
8,424
Bookvalue per sh₩
6,484
6,295
6,704
7,213
7,919
8,333
8,089
8,195
8,718
9,035
5,248
2.67%
3.92%
—
4,366
FCF per share₩
9,839
10,780
9,900
9,087
9,210
10,030
9,881
9,113
9,943
10,641
6,567
2.93%
(0.03%)
—
2,128
Dividend per sh₩
2,038
2,206
2,014
2,142
1,926
1,827
2,005
2,253
2,064
1,965
11,956
0.41%
(1.07%)
—
21.25
Div yield (avg)%
24.38
24.74
22.79
25.08
23.67
23.44
25.83
25.01
22.13
22.92
27.59
23.44
24.03
66
7.60
Payout ratio%
8.05
6.82
7.79
9.54
10.00
11.66
14.33
16.52
16.06
15.61
10.07
15.61
10.83
67
144.7
Shares (diluted)M
159.9
181.5
200.3
215.8
207.3
194.2
217.4
234.2
256.5
268.0
146.5
5.27%
5.40%
87
3.36
Buyback yield%
10.47
7.52
6.52
9.21
10.16
8.99
10.29
12.53
12.34
13.40
29.32
12.34
10.23
14
0.422
D/E ratiox
1.645
1.622
1.636
1.552
1.561
1.615
1.578
1.639
1.530
1.670
1.516
1.615
1.619
36
2,947
Enterprise value₩B
865.3
780.5
703.9
773.0
773.9
870.2
928.9
943.6
1,038
1,004
1,678
5.35%
1.44%
57
1,153
LT debt₩B
2,917
2,846
3,406
3,793
4,237
4,536
5,443
6,466
6,777
7,384
474.0
11.75%
10.96%
53
Revenue
₩3.119T
7.77%
1.00×
Cost of revenue
₩1.339T
7.89%
1.01×
Operating expenses
₩759.6B
7.81%
1.00×
Cash and investments
17.60%
Spread over hurdle
20.15%