1,672
Revenue₩B
2,732
2,838
2,872
2,928
2,975
3,041
3,206
3,348
3,467
3,637
1,832
4.10%
3.43%
92
4.57
Revenue growth%
5.87
7.34
7.23
9.28
11.00
11.86
10.74
9.30
8.04
7.41
7.77
9.30
8.66
53
3.16
Gross margin%
10.93
11.54
13.57
14.70
16.52
16.65
13.67
12.01
9.89
11.86
12.90
12.01
12.79
46
20.86
Operating margin%
4.82
3.40
3.00
2.58
0.40
1.20
2.46
2.62
0.98
1.72
17.59
1.72
2.52
83
16.38
Net margin%
4.56
3.39
4.09
5.83
8.41
9.16
11.77
9.33
11.47
11.09
22.09
11.09
8.79
7
26.02
P/E ratio (avg)x
26.62
29.58
34.60
33.28
37.67
41.18
48.28
50.25
48.34
50.56
7.199
48.34
39.43
42
13.73
EV/EBITx
11.03
11.70
11.12
11.35
10.71
10.57
10.89
12.06
13.22
12.65
33.71
12.06
11.23
72
29.83
FCF yield (avg)%
23.97
23.56
24.61
22.72
21.95
21.23
23.63
24.86
25.66
23.56
14.68
23.63
23.59
31
16.87
FCF margin%
29.19
28.47
29.14
27.90
26.65
29.51
28.34
31.11
30.70
31.67
29.47
30.70
29.16
73
0.870
FCF / Net incomex
0.331
0.331
0.359
0.416
0.473
0.448
0.458
0.466
0.471
0.459
1.186
0.459
0.453
24
9.80
ROIC%
5.32
3.97
1.47
1.55
4.51
4.33
2.86
5.56
6.54
9.04
21.66
5.56
4.42
65
22.99
Return on equity%
7.52
7.07
8.56
7.14
8.22
6.62
6.04
6.69
9.21
11.90
19.45
6.69
7.33
11
6.22
Return on assets%
29.45
31.89
29.00
26.21
27.66
29.21
27.04
24.72
26.37
25.79
25.93
26.37
27.35
54
2,802
EPS₩
10,717
11,491
11,142
10,602
10,681
9,339
9,038
9,132
8,590
9,337
3,036
(2.65%)
(2.41%)
—
9.52
EPS growth%
27.55
24.79
23.61
20.95
20.08
22.42
23.29
22.81
20.05
19.81
6.28
22.42
22.61
73
6,840
Bookvalue per sh₩
10,433
9,151
10,049
10,374
11,392
11,487
12,076
12,489
12,997
14,378
2,458
4.77%
1.88%
—
5,262
FCF per share₩
7,630
8,687
8,421
8,833
8,839
10,174
10,166
9,653
9,884
11,372
7,861
5.17%
4.93%
—
6,797
Dividend per sh₩
17,842
18,957
20,615
24,179
23,591
23,844
28,014
32,450
32,236
34,606
11,301
7.96%
7.95%
—
8.49
Div yield (avg)%
18.53
19.02
19.48
20.19
18.44
16.07
13.50
16.03
18.81
17.82
25.89
16.07
18.48
6
16.34
Payout ratio%
3.05
2.59
2.60
0.56
0.40
0.40
2.52
0.40
0.85
0.40
15.04
0.40
0.70
65
217.6
Shares (diluted)M
289.4
324.7
327.9
366.8
386.8
390.9
391.8
395.9
417.7
485.1
208.9
4.63%
6.44%
85
16.57
Buyback yield%
24.52
23.57
24.97
25.60
24.38
23.56
26.28
25.27
27.51
24.99
5.81
25.27
24.98
72
0.642
D/E ratiox
0.292
0.346
0.418
0.474
0.529
0.614
0.667
0.729
0.732
0.771
1.423
0.729
0.571
91
1,228
Enterprise value₩B
555.3
577.0
506.7
501.7
449.9
482.4
479.8
501.2
454.5
401.1
257.6
(2.27%)
(3.70%)
6
2,087
LT debt₩B
1,570
1,805
1,927
2,187
2,147
2,282
2,173
2,250
2,304
2,609
1,568
3.97%
6.50%
47
Revenue
₩3.637T
3.43%
1.00×
Cost of revenue
₩2.076T
3.57%
1.01×
Operating expenses
₩666.5B
3.53%
1.01×
Cash and investments
15.49%
Spread over hurdle
11.36%