2,475
Revenue₩B
1,527
1,646
1,789
1,865
1,942
2,061
2,193
2,382
2,575
2,777
2,665
7.41%
6.75%
19
15.02
Revenue growth%
12.02
9.85
8.96
8.55
5.82
8.44
5.84
8.75
8.54
7.10
28.83
8.44
8.54
9
19.28
Gross margin%
28.06
26.87
29.25
31.82
30.86
31.51
30.42
33.32
32.11
31.29
6.92
31.51
31.08
46
14.81
Operating margin%
22.59
20.88
21.96
21.16
18.92
20.02
19.44
22.04
20.40
18.58
16.22
20.02
20.64
44
26.35
Net margin%
28.33
26.65
23.72
22.53
20.23
18.16
16.35
13.53
11.56
12.87
27.96
13.53
19.20
29
26.70
P/E ratio (avg)x
33.12
39.19
37.79
42.22
40.94
47.39
52.44
56.90
67.90
69.81
11.29
56.90
44.80
10
15.26
EV/EBITx
14.50
13.18
12.48
13.00
12.97
14.22
14.49
15.98
16.57
16.30
14.23
15.98
14.36
22
3.74
FCF yield (avg)%
0.40
3.23
5.07
2.89
0.40
0.40
0.40
2.26
0.40
0.40
4.25
0.40
0.40
68
2.05
FCF margin%
18.17
18.27
18.77
19.92
21.10
22.70
20.40
18.61
16.64
15.46
2.41
18.61
18.69
23
0.682
FCF / Net incomex
1.756
1.802
1.642
1.823
1.797
1.880
1.903
2.174
2.180
2.094
1.406
2.094
1.852
35
8.90
ROIC%
12.27
15.07
15.90
18.60
20.61
23.39
22.92
20.20
18.42
19.04
13.99
20.20
18.82
37
2.93
Return on equity%
25.35
24.03
22.52
19.83
19.18
18.89
20.63
20.55
19.05
19.79
20.36
19.79
20.19
36
24.98
Return on assets%
0.40
0.59
0.40
0.40
0.40
0.40
1.68
2.97
4.16
6.86
10.77
2.97
0.50
72
2,029
EPS₩
2,171
2,293
2,459
2,455
2,724
2,645
3,080
3,465
3,796
4,309
2,124
9.61%
8.02%
—
5.91
EPS growth%
27.43
24.60
27.36
27.70
27.11
27.52
27.56
27.79
26.41
24.61
13.82
27.52
27.39
36
1,020
Bookvalue per sh₩
1,934
1,862
1,741
1,886
1,881
1,999
1,781
1,567
1,642
1,542
2,229
(3.89%)
(2.47%)
—
566.69
FCF per share₩
4,122
4,042
4,328
4,493
4,925
5,224
5,874
6,229
6,549
7,266
2,493
8.09%
6.11%
—
988.99
Dividend per sh₩
897.12
932.74
986.21
1,142
1,230
1,241
1,312
1,371
1,450
1,504
1,289
4.11%
5.24%
—
14.09
Div yield (avg)%
34.83
34.78
32.13
31.49
31.18
33.53
31.48
30.52
28.62
30.85
5.88
30.85
31.48
56
27.81
Payout ratio%
21.94
23.82
23.70
22.60
25.53
24.51
25.46
27.95
27.95
29.19
18.57
27.95
24.98
54
0.969
Shares (diluted)B
1.072
0.983
1.075
0.995
0.956
1.000
1.012
0.931
0.867
0.842
0.924
(2.51%)
(2.62%)
49
27.34
Buyback yield%
24.18
24.63
24.39
24.33
23.07
21.26
23.57
25.36
27.35
26.43
4.08
25.36
24.36
6
1.521
D/E ratiox
0.116
0.104
0.097
0.095
0.086
0.074
0.068
0.061
0.058
0.051
0.315
0.061
0.080
93
452.6
Enterprise value₩B
1,341
1,358
1,546
1,681
1,661
1,902
1,994
2,099
2,247
2,186
1,793
5.65%
4.52%
21
232.4
LT debt₩B
2,594
2,916
3,058
3,423
3,385
3,486
3,354
3,424
3,796
4,326
1,207
5.03%
6.02%
93
Revenue
₩2.777T
6.75%
1.00×
Cost of revenue
₩1.658T
6.54%
0.98×
Operating expenses
₩332.1B
6.40%
0.97×
Cash and investments
15.78%
Spread over hurdle
21.99%