1,187
Revenue₩B
3,264
3,249
3,297
3,286
3,308
3,317
3,389
3,350
3,427
3,378
1,261
0.42%
0.11%
40
6.60
Revenue growth%
10.42
12.88
14.47
14.77
15.59
18.28
18.08
17.01
18.91
20.91
12.97
18.28
16.30
88
18.83
Gross margin%
25.85
25.25
23.21
24.39
24.18
25.51
23.12
20.97
20.96
21.29
22.57
21.29
23.69
11
18.00
Operating margin%
6.43
9.06
6.96
4.14
7.07
4.16
4.02
6.21
4.97
2.58
23.66
4.16
5.59
57
22.25
Net margin%
23.59
25.40
24.72
22.31
23.33
26.04
24.41
25.69
25.81
26.42
11.78
25.81
25.06
29
34.29
P/E ratio (avg)x
13.21
13.84
15.76
16.74
16.00
17.62
20.54
20.34
23.39
25.83
29.47
20.54
17.18
40
30.71
EV/EBITx
19.64
18.25
20.11
19.44
19.75
19.37
19.94
20.70
20.47
20.32
26.99
20.32
19.84
76
5.26
FCF yield (avg)%
3.40
5.28
6.70
7.74
5.25
7.31
9.37
11.37
10.92
12.71
19.55
10.92
7.53
29
25.46
FCF margin%
23.53
20.99
20.79
22.73
23.40
25.22
27.21
26.41
23.60
25.57
8.38
25.57
23.56
54
0.358
FCF / Net incomex
1.036
1.145
1.188
1.236
1.163
1.096
0.983
0.855
0.923
0.850
0.283
0.923
1.066
67
29.07
ROIC%
4.77
6.25
9.15
10.92
13.01
13.83
16.16
18.90
21.23
22.66
4.23
18.90
13.42
29
20.14
Return on equity%
16.77
14.06
16.30
17.33
20.06
23.03
20.45
22.88
20.29
19.80
14.17
20.45
19.93
81
16.19
Return on assets%
7.58
7.99
7.31
9.69
8.07
6.48
4.29
2.65
4.17
1.27
4.48
4.17
6.90
43
3,301
EPS₩
4,165
4,223
4,541
4,100
4,263
4,449
4,522
4,446
4,370
4,465
3,387
0.93%
1.43%
—
10.14
EPS growth%
25.87
27.78
25.64
26.91
28.40
27.12
29.30
27.43
27.36
24.66
16.89
27.36
27.24
95
2,240
Bookvalue per sh₩
2,143
1,925
1,714
1,608
1,472
1,566
1,548
1,533
1,337
1,331
3,358
(2.00%)
(5.53%)
—
1,697
FCF per share₩
2,395
2,458
2,528
2,578
2,802
2,583
2,439
2,169
2,137
2,128
1,156
(5.35%)
(0.76%)
—
664.00
Dividend per sh₩
4,645
4,799
5,303
5,194
5,408
5,770
6,674
7,612
8,650
9,496
2,821
11.92%
8.54%
—
21.72
Div yield (avg)%
18.48
18.75
16.72
16.30
16.20
14.99
16.82
19.39
17.48
18.14
28.85
17.48
17.15
43
8.52
Payout ratio%
13.29
11.47
12.05
13.43
14.97
17.07
17.59
15.21
16.62
15.39
27.45
16.62
15.09
64
644.6
Shares (diluted)M
665.1
732.0
813.3
720.2
677.2
688.8
626.4
573.7
544.8
499.8
647.7
(5.89%)
(1.82%)
63
16.90
Buyback yield%
25.75
27.17
29.41
30.54
30.43
28.38
26.05
24.58
25.59
23.99
20.16
25.59
26.61
50
0.347
D/E ratiox
1.462
1.671
1.935
2.120
2.270
2.230
2.556
2.477
2.565
2.606
0.536
2.556
2.250
7
2,540
Enterprise value₩B
2,622
2,753
2,945
3,036
2,868
3,224
2,926
2,772
2,523
2,509
946.1
(2.64%)
(1.06%)
87
1,765
LT debt₩B
3,435
4,058
4,073
4,941
5,521
6,169
6,449
6,838
7,701
9,109
1,667
10.53%
11.63%
31
Revenue
₩3.378T
0.11%
1.00×
Cost of revenue
₩2.163T
0.37%
1.03×
Operating expenses
₩565.7B
(0.53%)
0.94×
Property and equipment
15.42%
Spread over hurdle
71.86%