934.1
Revenue₩B
1,784
1,840
1,920
1,921
2,006
2,089
2,109
2,183
2,206
2,295
1,045
2.73%
2.77%
64
11.54
Revenue growth%
18.86
19.31
19.43
21.00
22.28
24.25
25.22
23.41
25.58
24.05
21.68
24.25
22.85
54
18.03
Gross margin%
8.74
7.56
5.09
2.33
3.97
2.33
3.59
4.17
2.25
3.63
14.17
3.59
3.80
87
5.90
Operating margin%
10.62
9.61
12.58
13.04
12.00
14.27
14.27
15.22
16.64
16.12
16.63
15.22
13.65
23
17.00
Net margin%
0.63
0.40
0.40
0.40
1.36
3.89
6.77
8.69
6.70
8.65
8.23
6.77
2.63
90
21.36
P/E ratio (avg)x
7.199
7.173
6.649
5.869
5.670
5.226
5.417
5.623
5.285
4.622
20.83
5.285
5.647
21
23.40
EV/EBITx
25.73
24.85
23.40
26.99
24.80
28.49
32.64
37.72
41.47
42.21
14.64
37.72
27.74
83
6.34
FCF yield (avg)%
12.45
10.93
9.65
8.07
9.65
8.26
6.42
3.73
1.06
0.40
6.47
3.73
8.16
39
15.04
FCF margin%
27.50
24.98
24.83
25.58
26.87
29.32
30.72
29.54
32.11
33.42
3.92
30.72
28.41
83
1.753
FCF / Net incomex
0.314
0.377
0.383
0.427
0.428
0.416
0.420
0.416
0.448
0.499
1.293
0.420
0.418
21
17.99
ROIC%
26.24
26.71
28.57
31.33
30.91
33.03
31.78
28.96
29.76
27.85
18.19
29.76
29.36
37
8.41
Return on equity%
13.76
13.62
16.31
14.14
15.40
17.18
18.68
17.39
18.69
19.60
9.89
18.68
16.74
88
6.68
Return on assets%
14.37
12.74
14.18
13.80
13.03
14.71
13.46
12.70
15.14
18.06
10.25
14.71
13.99
16
1,518
EPS₩
2,280
2,404
2,810
3,119
3,199
3,262
3,485
4,055
4,316
4,510
1,571
7.11%
7.70%
—
26.17
EPS growth%
33.78
36.51
35.95
35.66
38.17
40.29
39.53
40.36
40.08
39.34
28.89
40.08
38.75
36
594.65
Bookvalue per sh₩
1,477
1,596
1,750
1,786
1,652
1,780
1,972
1,903
1,849
1,925
1,407
3.10%
3.37%
—
386.47
FCF per share₩
707.34
676.09
773.43
866.49
908.19
948.02
1,007
1,167
1,103
1,166
1,286
5.13%
6.73%
—
788.56
Dividend per sh₩
1,420
1,402
1,384
1,539
1,479
1,726
1,897
2,135
2,321
2,580
1,029
11.77%
6.47%
—
16.21
Div yield (avg)%
24.71
27.18
28.83
26.72
28.02
29.20
28.70
28.02
25.62
26.73
17.80
28.02
27.60
54
13.75
Payout ratio%
2.21
5.03
3.23
3.69
2.10
3.41
4.69
2.73
1.74
0.40
24.11
2.73
2.98
6
852.6
Shares (diluted)M
676.9
693.0
695.0
654.9
577.5
551.9
547.5
477.2
507.6
557.3
840.6
(0.71%)
(2.52%)
87
15.47
Buyback yield%
12.64
13.92
14.68
14.12
11.75
13.16
13.18
10.21
12.96
10.16
4.57
12.96
13.06
28
1.707
D/E ratiox
0.683
0.660
0.727
0.777
0.821
0.874
0.857
0.859
0.935
0.850
1.634
0.859
0.836
6
1,050
Enterprise value₩B
2,010
2,370
2,662
3,020
3,085
3,380
3,373
3,615
4,014
4,603
1,569
8.34%
10.12%
36
1,426
LT debt₩B
808.3
830.4
801.5
849.2
891.1
1,032
1,138
1,109
1,284
1,526
1,629
11.36%
6.27%
88
Revenue
₩2.295T
2.77%
1.00×
Cost of revenue
₩1.081T
2.88%
1.01×
Operating expenses
₩468.6B
2.57%
0.98×
Cash and investments
18.72%
Property and equipment
17.30%
Spread over hurdle
64.50%