350.2
Revenue₩B
734.6
786.8
843.6
880.4
950.1
1,029
1,072
1,147
1,198
1,260
358.0
5.81%
6.28%
16
16.77
Revenue growth%
4.66
5.99
5.42
5.62
5.57
4.20
6.84
8.74
7.42
8.18
6.87
7.42
5.80
38
25.96
Gross margin%
1.11
1.54
4.01
6.34
4.29
6.80
9.46
6.80
7.79
7.48
10.23
7.48
6.57
57
15.11
Operating margin%
23.20
23.16
23.13
23.28
21.64
23.81
24.58
21.81
24.77
23.34
9.76
23.81
23.24
51
10.72
Net margin%
11.54
8.74
6.31
3.53
6.33
4.42
6.89
9.51
11.29
11.02
6.86
9.51
7.81
66
13.09
P/E ratio (avg)x
30.53
32.39
29.79
27.94
31.62
30.61
33.45
37.07
38.28
35.94
20.20
35.94
32.00
30
11.16
EV/EBITx
14.50
14.89
15.64
15.14
15.05
16.24
16.56
19.17
18.28
19.80
14.09
18.28
15.94
74
3.98
FCF yield (avg)%
13.92
14.05
15.99
14.73
15.33
17.48
17.75
16.54
15.14
12.38
29.02
16.54
15.23
16
11.55
FCF margin%
15.60
17.92
16.61
14.08
14.63
13.69
16.63
14.45
14.58
16.29
4.89
14.58
15.12
54
1.735
FCF / Net incomex
2.108
2.186
2.456
2.434
2.434
2.346
2.580
2.999
2.972
3.078
1.648
2.972
2.445
6
9.59
ROIC%
21.71
19.86
17.02
16.78
17.99
15.31
13.41
10.56
13.46
15.69
6.05
13.46
16.23
11
11.72
Return on equity%
3.68
1.43
1.19
0.40
3.08
5.45
6.53
3.70
1.64
0.40
7.48
3.70
2.36
58
12.76
Return on assets%
13.12
10.15
11.30
12.84
10.23
10.70
13.56
14.72
16.99
16.90
6.79
14.72
12.98
66
2,155
EPS₩
2,060
2,228
2,141
2,219
2,161
2,255
2,293
2,299
2,348
2,453
2,392
2.57%
0.65%
—
29.27
EPS growth%
16.14
13.14
11.48
10.78
9.11
10.42
10.00
8.83
10.62
12.07
21.91
10.42
10.70
75
6,314
Bookvalue per sh₩
6,542
7,246
6,524
7,095
7,102
7,011
7,489
7,329
7,052
7,360
4,120
0.71%
1.88%
—
8,650
FCF per share₩
14,081
12,334
12,418
12,064
10,571
10,694
10,228
11,250
12,175
11,170
9,182
1.11%
(1.57%)
—
8,443
Dividend per sh₩
2,346
2,322
2,340
2,361
2,009
1,865
1,919
1,680
1,599
1,706
8,002
(3.21%)
(3.46%)
—
23.88
Div yield (avg)%
11.04
11.24
13.47
14.19
12.64
15.18
14.76
16.83
15.96
16.55
15.14
15.96
14.48
76
8.59
Payout ratio%
35.91
33.83
35.82
33.28
31.33
28.41
29.86
29.08
27.00
26.49
24.58
28.41
30.60
8
33.15
Shares (diluted)M
58.47
60.98
61.21
58.70
60.44
65.15
63.75
70.97
77.49
81.02
32.92
6.04%
4.24%
84
10.60
Buyback yield%
0.40
2.28
4.53
3.27
1.13
3.28
3.29
5.10
5.80
3.35
12.84
3.35
3.28
67
0.110
D/E ratiox
0.307
0.345
0.386
0.446
0.481
0.456
0.497
0.487
0.526
0.545
1.531
0.497
0.469
47
550.6
Enterprise value₩B
838.4
979.5
984.9
961.7
1,078
1,077
1,208
1,306
1,473
1,554
276.2
7.59%
7.26%
40
466.0
LT debt₩B
107.3
102.8
118.1
119.5
138.3
145.0
147.4
161.0
189.0
201.6
617.8
7.83%
6.29%
39
Revenue
₩1.260T
6.28%
1.00×
Cost of revenue
₩720.5B
6.45%
1.02×
Operating expenses
₩264.0B
6.11%
0.98×
Goodwill & intangibles
19.00%
Spread over hurdle
29.53%