462.9
Revenue₩B
2,555
2,775
3,077
3,295
3,534
3,906
4,311
4,693
5,166
5,737
487.0
10.17%
9.36%
73
13.90
Revenue growth%
4.25
5.78
8.28
5.50
3.04
5.41
3.06
4.68
2.43
0.40
17.95
3.06
4.47
17
7.58
Gross margin%
27.69
26.19
27.32
27.18
29.52
30.50
27.99
30.60
29.57
27.57
10.13
29.57
27.84
62
25.61
Operating margin%
33.40
35.02
32.31
32.24
32.39
31.04
29.97
28.92
27.58
29.50
3.72
29.50
31.64
70
18.73
Net margin%
17.45
17.18
16.48
13.54
11.96
10.37
11.32
11.81
10.21
13.13
9.06
11.32
12.55
54
33.66
P/E ratio (avg)x
38.96
36.70
36.77
37.75
40.99
45.86
43.41
46.20
47.83
46.34
35.21
46.20
42.20
39
33.35
EV/EBITx
11.36
11.86
14.25
16.44
18.76
21.27
21.59
25.14
28.17
33.24
12.11
25.14
20.02
81
13.85
FCF yield (avg)%
6.78
7.01
8.00
7.24
4.80
3.74
1.77
0.54
2.48
4.35
18.22
2.48
4.58
58
16.25
FCF margin%
5.53
6.96
4.47
7.21
8.26
6.01
5.62
2.77
2.69
0.40
9.50
2.77
5.58
44
0.157
FCF / Net incomex
2.516
2.677
2.883
3.285
3.721
3.673
3.923
4.536
5.470
6.195
0.197
4.536
3.697
71
14.66
ROIC%
9.30
11.69
14.50
12.84
11.60
10.18
11.49
14.40
17.25
15.59
10.31
14.40
12.27
33
16.30
Return on equity%
12.49
14.74
16.66
16.96
15.12
14.92
16.66
17.53
15.10
16.77
12.13
16.66
15.89
7
7.74
Return on assets%
18.82
19.25
21.70
20.33
19.58
19.30
18.61
21.08
18.14
17.78
21.20
18.61
19.27
10
23,405
EPS₩
21,454
20,631
22,136
23,700
22,213
25,566
27,290
29,723
27,804
28,508
24,930
5.12%
3.15%
—
15.81
EPS growth%
8.02
10.07
7.39
9.09
7.59
6.36
7.91
9.74
11.90
10.66
5.64
9.74
8.56
87
9,973
Bookvalue per sh₩
19,238
17,495
17,521
15,733
15,350
16,866
15,034
13,932
13,766
14,591
8,222
(1.01%)
(2.19%)
—
23,542
FCF per share₩
16,664
15,262
14,240
14,521
12,556
11,092
11,792
11,664
12,510
12,033
18,259
(0.85%)
(4.48%)
—
11,172
Dividend per sh₩
5,558
5,481
5,624
5,458
5,406
4,812
4,864
4,403
4,241
3,697
23,390
(7.32%)
(4.55%)
—
28.65
Div yield (avg)%
12.11
9.35
7.68
5.98
6.12
4.98
6.06
3.49
2.85
2.88
11.13
3.49
6.02
87
5.86
Payout ratio%
30.53
29.53
29.40
28.38
29.56
31.58
32.21
34.31
35.41
34.21
21.81
34.21
31.05
40
76.99
Shares (diluted)M
63.03
58.26
50.16
51.77
43.57
39.10
39.67
37.47
32.67
30.39
76.91
(6.95%)
(8.37%)
84
7.07
Buyback yield%
31.35
33.57
36.04
38.18
41.15
42.21
39.68
37.70
38.13
37.12
7.80
38.13
37.92
94
1.155
D/E ratiox
1.645
1.826
2.151
2.532
2.521
2.662
2.775
2.822
2.703
3.019
0.500
2.775
2.597
43
2,556
Enterprise value₩B
2,416
2,451
2,251
2,468
2,524
2,697
2,341
2,483
2,628
2,306
2,311
(1.79%)
(0.75%)
35
1,977
LT debt₩B
203.1
207.6
191.4
189.3
203.1
202.6
212.4
225.3
218.7
223.1
1,418
1.90%
1.42%
10
Revenue
₩5.737T
9.36%
1.00×
Cost of revenue
₩3.013T
9.23%
0.99×
Operating expenses
₩959.7B
9.86%
1.05×
Spread over hurdle
11.25%