4,018
Revenue₩B
5,853
6,332
6,928
7,500
8,005
8,496
9,057
9,625
10,248
11,166
4,442
6.88%
7.18%
27
4.04
Revenue growth%
31.05
31.95
34.59
36.87
39.85
38.23
41.16
41.68
43.30
41.09
10.97
41.16
39.04
5
28.24
Gross margin%
4.30
3.01
0.89
0.42
0.40
0.40
0.40
1.88
3.71
1.25
8.81
1.25
1.07
77
28.70
Operating margin%
24.04
22.70
23.86
21.85
19.25
21.13
18.23
15.75
14.86
16.68
8.21
16.68
20.19
21
17.17
Net margin%
29.21
28.70
30.00
30.17
32.45
31.63
34.36
34.05
34.58
32.30
4.63
34.05
31.96
82
20.55
P/E ratio (avg)x
39.57
36.80
37.46
41.88
42.90
44.11
49.23
53.14
55.37
51.02
34.50
51.02
43.50
62
16.01
EV/EBITx
16.48
17.91
17.73
19.46
19.06
22.17
24.66
23.16
25.62
23.99
11.09
23.99
20.82
64
29.59
FCF yield (avg)%
23.28
21.95
19.24
20.22
18.24
19.82
17.03
16.99
15.91
15.08
26.01
16.99
18.74
7
21.55
FCF margin%
18.80
17.30
18.54
18.98
21.75
22.21
22.54
24.16
24.22
26.72
6.33
24.16
21.98
10
0.131
FCF / Net incomex
0.790
0.894
1.065
1.225
1.465
1.727
1.678
1.817
2.103
2.079
0.942
1.817
1.571
70
12.22
ROIC%
15.88
13.42
11.68
10.74
10.64
10.17
7.81
6.26
6.95
6.37
27.45
6.95
10.41
73
26.33
Return on equity%
17.90
17.28
19.27
20.31
20.37
22.06
21.69
23.80
21.18
23.81
10.60
22.06
20.77
84
6.83
Return on assets%
22.62
21.16
21.31
23.20
21.06
20.21
19.46
18.06
18.56
21.55
10.51
19.46
21.11
25
61,272
EPS₩
45,050
48,549
51,451
51,510
49,528
58,894
69,734
72,628
76,630
74,055
66,093
8.38%
5.61%
—
15.89
EPS growth%
17.44
16.40
16.48
16.20
13.51
10.87
8.10
6.13
8.72
10.80
15.74
8.72
12.19
46
108,386
Bookvalue per sh₩
164,262
165,331
185,929
178,389
182,162
187,840
197,422
196,849
209,726
230,168
153,501
4.79%
4.07%
—
121,844
FCF per share₩
21,940
24,154
25,554
27,655
27,520
24,685
24,719
26,605
25,686
23,640
77,663
(2.99%)
(0.03%)
—
116,384
Dividend per sh₩
202,510
211,430
253,798
259,435
261,452
315,738
354,809
427,720
491,352
563,983
24,033
16.62%
11.00%
—
2.96
Div yield (avg)%
13.99
12.82
14.14
15.21
13.03
14.35
15.66
17.94
20.54
18.35
8.03
17.94
14.78
71
20.86
Payout ratio%
27.76
29.55
31.43
29.27
27.73
28.93
31.39
33.75
30.91
31.52
6.00
31.39
30.23
85
51.50
Shares (diluted)M
69.08
69.29
68.03
77.07
78.38
76.21
79.76
83.85
96.75
112.3
50.89
7.46%
6.60%
91
7.34
Buyback yield%
17.69
20.11
19.62
20.50
20.09
21.30
23.68
25.95
28.06
26.31
15.73
25.95
20.90
65
1.166
D/E ratiox
0.488
0.445
0.481
0.509
0.448
0.427
0.457
0.435
0.404
0.400
1.262
0.427
0.447
76
1,456
Enterprise value₩B
886.3
954.3
1,033
1,189
1,313
1,319
1,373
1,440
1,666
1,629
7,942
4.41%
5.86%
72
14,370
LT debt₩B
11,491
12,738
14,148
14,207
15,490
18,244
21,050
23,084
22,994
24,290
14,219
9.41%
8.94%
80
Revenue
₩11.17T
7.18%
1.00×
Cost of revenue
₩7.290T
7.04%
0.99×
Operating expenses
₩2.080T
6.65%
0.95×
Goodwill & intangibles
18.18%
Cash and investments
15.39%