4,987
Revenue₩B
4,571
4,725
4,825
4,904
5,189
5,404
5,578
5,888
6,021
6,126
5,479
3.38%
3.22%
46
19.88
Revenue growth%
9.42
10.55
8.20
9.85
7.23
6.29
3.88
1.83
1.86
3.64
22.73
3.64
6.76
10
22.55
Gross margin%
16.05
14.32
12.61
14.82
13.14
15.91
18.43
18.45
16.43
14.56
20.69
16.43
15.36
59
17.08
Operating margin%
11.08
13.34
15.29
15.93
17.64
15.52
17.00
18.63
16.76
18.86
28.74
17.00
16.34
70
13.56
Net margin%
16.67
16.10
18.50
20.65
21.61
20.18
19.50
20.22
23.11
21.46
20.35
20.22
20.20
80
14.50
P/E ratio (avg)x
32.47
34.51
34.21
37.30
39.07
44.02
47.79
52.50
59.32
67.05
35.91
52.50
41.55
29
29.55
EV/EBITx
54.09
63.54
60.93
65.09
67.79
79.20
81.95
88.67
102.4
107.3
32.63
88.67
73.50
58
21.69
FCF yield (avg)%
13.84
14.24
15.76
18.06
18.84
21.58
23.09
25.37
24.37
21.58
7.93
23.09
20.21
86
25.44
FCF margin%
1.64
1.36
3.87
4.20
2.90
1.59
0.40
1.91
2.49
1.41
19.72
1.59
1.77
75
1.344
FCF / Net incomex
1.455
1.514
1.452
1.373
1.508
1.530
1.421
1.432
1.452
1.322
0.150
1.432
1.452
47
13.79
ROIC%
0.95
0.99
1.04
2.58
0.61
0.40
1.13
0.40
0.40
0.40
8.28
0.40
0.78
95
28.16
Return on equity%
26.95
29.83
28.91
31.80
32.99
35.54
36.08
38.58
40.31
40.57
5.95
38.58
34.26
34
13.35
Return on assets%
8.35
11.30
8.78
10.28
11.98
11.95
14.41
16.92
16.37
17.93
17.77
16.37
11.97
33
17,995
EPS₩
58,882
63,091
66,038
62,321
64,762
59,488
65,460
67,751
69,950
72,995
20,106
2.42%
2.66%
—
12.88
EPS growth%
19.55
20.77
22.73
25.24
26.08
23.94
24.22
25.64
26.81
28.85
10.69
25.64
24.73
74
39,450
Bookvalue per sh₩
59,981
61,532
68,161
74,979
88,462
89,033
86,028
97,421
108,976
123,131
41,365
6.84%
7.68%
—
37,362
FCF per share₩
92,534
93,523
100,031
104,269
107,731
122,692
143,194
154,314
171,607
194,217
43,829
12.51%
7.87%
—
54,068
Dividend per sh₩
27,555
27,351
28,492
25,492
28,391
27,936
24,984
22,361
22,830
23,722
61,981
(3.53%)
(0.56%)
—
12.88
Div yield (avg)%
11.45
8.55
6.68
9.02
8.62
5.67
8.20
7.62
6.24
6.47
19.66
6.47
7.91
93
11.26
Payout ratio%
4.34
2.42
0.99
3.77
1.80
3.87
2.40
3.59
5.29
5.10
5.81
3.87
3.68
38
88.65
Shares (diluted)M
89.16
97.37
94.66
89.43
96.75
102.3
98.86
109.4
105.6
109.6
85.97
2.52%
1.15%
85
28.69
Buyback yield%
17.15
18.90
16.66
15.64
14.33
13.43
15.81
13.70
11.17
8.34
16.71
13.43
14.98
55
1.061
D/E ratiox
2.170
2.280
2.339
2.407
2.324
2.345
2.166
2.130
2.388
2.170
0.627
2.170
2.302
14
612.8
Enterprise value₩B
1,667
1,764
1,934
1,994
1,932
1,687
1,603
1,547
1,609
1,643
5,073
(3.18%)
(1.09%)
93
2,630
LT debt₩B
4,799
5,210
4,826
4,430
5,095
4,711
4,595
4,598
4,564
5,094
5,384
—
1.37%
49
Revenue
₩6.126T
3.22%
1.00×
Cost of revenue
₩4.288T
3.22%
1.00×
Operating expenses
₩1.240T
4.23%
1.10×
Goodwill & intangibles
16.18%
Cash and investments
15.70%
Spread over hurdle
69.06%