580.6
Revenue₩B
585.5
637.0
686.9
747.0
800.5
862.7
921.1
1,003
1,091
1,162
616.1
7.73%
8.21%
56
28.86
Revenue growth%
3.27
0.77
2.08
2.89
0.63
2.15
0.52
2.38
3.55
1.86
7.90
2.15
2.11
11
13.86
Gross margin%
16.66
19.06
20.15
22.36
20.92
19.64
21.45
24.00
24.22
25.92
21.64
24.00
21.18
85
2.70
Operating margin%
24.82
23.00
21.69
24.65
24.73
25.07
25.26
26.21
28.87
30.62
3.88
26.21
24.95
13
25.40
Net margin%
12.31
13.67
13.34
14.93
14.83
17.06
14.72
14.83
16.11
17.53
7.03
16.11
14.83
92
21.29
P/E ratio (avg)x
25.46
26.16
28.13
28.05
32.58
36.35
39.73
43.92
45.00
51.73
7.680
43.92
34.46
66
12.12
EV/EBITx
7.594
8.069
8.116
8.160
8.304
8.271
8.741
8.789
8.718
9.690
33.78
8.741
8.287
78
29.21
FCF yield (avg)%
27.27
25.38
22.46
23.47
23.02
24.20
26.86
27.82
29.21
29.59
7.91
27.82
26.12
24
17.67
FCF margin%
0.70
0.40
0.40
0.40
0.60
0.40
0.40
1.70
0.40
0.40
11.35
0.40
0.40
61
0.470
FCF / Net incomex
0.559
0.527
0.489
0.561
0.642
0.675
0.782
0.732
0.749
0.817
1.291
0.749
0.658
40
28.61
ROIC%
27.81
24.94
25.75
28.74
26.17
26.43
28.82
27.73
28.92
31.18
4.16
28.82
27.77
73
18.30
Return on equity%
21.54
24.19
22.96
23.07
20.91
20.98
22.85
24.53
27.04
29.16
19.80
24.53
23.01
39
25.55
Return on assets%
15.41
16.77
16.18
14.99
12.88
10.32
8.68
8.75
10.52
8.41
19.05
8.75
11.70
30
2,883
EPS₩
2,549
2,468
2,490
2,539
2,396
2,232
2,058
2,073
1,908
2,033
2,956
(3.23%)
(3.53%)
—
18.23
EPS growth%
8.34
5.34
6.32
5.85
7.47
6.99
9.99
9.47
8.11
9.57
19.69
9.47
7.79
8
11,543
Bookvalue per sh₩
13,301
13,431
15,343
16,431
18,192
18,809
21,005
23,839
24,158
23,777
4,519
5.50%
5.60%
—
9,897
FCF per share₩
11,699
11,187
12,764
14,168
16,270
16,874
16,593
17,707
20,852
20,410
7,060
4.64%
7.18%
—
12,990
Dividend per sh₩
9,555
8,463
8,717
7,954
7,631
8,256
7,620
7,120
6,333
6,706
13,209
(2.55%)
(4.70%)
—
11.77
Div yield (avg)%
17.10
16.37
17.24
20.15
17.74
16.44
13.60
16.34
14.29
11.97
8.36
14.29
16.41
58
25.70
Payout ratio%
10.03
9.61
11.62
8.95
9.43
8.59
9.27
10.09
12.21
13.77
10.63
10.09
9.82
6
71.23
Shares (diluted)M
65.89
65.23
60.45
62.02
67.20
60.50
57.47
59.08
54.52
53.96
70.66
(4.29%)
(2.30%)
92
13.57
Buyback yield%
24.15
21.46
18.86
20.14
20.23
19.27
19.92
21.02
18.79
17.62
5.10
19.27
20.03
73
0.518
D/E ratiox
0.747
0.713
0.733
0.744
0.735
0.789
0.825
0.808
0.745
0.709
1.619
0.789
0.745
57
1,351
Enterprise value₩B
264.5
288.8
274.9
243.0
248.8
267.8
258.5
269.9
293.1
265.0
1,100
1.27%
(0.13%)
11
355.7
LT debt₩B
665.6
702.1
666.9
617.4
650.4
609.9
562.3
603.5
632.3
630.7
774.3
(0.61%)
(1.02%)
60
Revenue
₩1.162T
8.21%
1.00×
Cost of revenue
₩639.4B
8.70%
1.05×
Operating expenses
₩187.9B
7.58%
0.94×
Property and equipment
20.82%