950.1
Revenue₩B
1,176
1,286
1,416
1,536
1,696
1,862
1,999
2,170
2,376
2,613
999.5
9.03%
9.42%
65
9.03
Revenue growth%
32.24
31.30
33.15
32.60
30.47
32.44
30.21
27.51
30.16
27.18
13.39
30.16
30.89
8
4.68
Gross margin%
27.95
28.78
30.53
30.27
27.57
29.08
29.54
32.00
32.18
30.47
26.38
30.47
29.90
69
17.08
Operating margin%
24.27
22.71
24.12
26.06
28.13
29.55
30.97
28.73
31.69
29.28
17.53
29.55
28.43
36
4.12
Net margin%
25.17
23.99
26.21
26.04
25.65
25.65
27.54
25.61
24.55
25.18
15.93
25.61
25.63
20
37.70
P/E ratio (avg)x
32.60
35.09
36.16
35.80
36.14
33.90
32.09
35.12
35.58
33.46
18.34
33.90
35.11
36
29.60
EV/EBITx
34.77
34.57
35.59
41.84
43.21
50.90
51.21
56.83
55.20
57.98
7.603
55.20
47.05
26
5.64
FCF yield (avg)%
2.26
3.86
6.56
5.94
6.17
3.80
1.47
0.40
0.40
0.40
3.44
0.40
3.03
17
10.50
FCF margin%
26.60
26.31
25.17
25.54
27.87
27.79
25.74
28.26
29.94
29.47
17.04
28.26
27.19
33
1.681
FCF / Net incomex
1.996
2.006
2.183
2.020
1.912
1.876
1.839
2.102
2.156
2.042
1.698
2.042
2.013
40
17.80
ROIC%
27.36
29.41
29.76
26.92
23.99
24.61
27.54
29.49
32.28
34.83
25.67
29.49
28.47
79
22.78
Return on equity%
30.64
29.46
30.53
32.77
34.99
34.46
32.30
35.23
37.62
37.68
19.48
35.23
33.61
55
20.76
Return on assets%
10.32
7.44
10.40
7.78
9.51
6.95
7.40
8.79
8.36
11.20
5.02
8.36
8.58
92
1,845
EPS₩
2,270
2,423
2,747
2,495
2,706
2,906
2,649
2,666
3,007
2,888
2,040
1.31%
2.26%
—
14.28
EPS growth%
3.80
3.03
2.42
1.79
2.87
1.44
1.06
0.40
3.04
5.78
6.52
1.44
2.65
39
4,984
Bookvalue per sh₩
1,811
2,101
2,182
2,428
2,414
2,336
2,608
2,701
2,866
3,291
1,267
6.39%
7.87%
—
6,408
FCF per share₩
6,584
7,331
7,858
8,502
9,366
10,190
10,893
11,569
13,129
14,030
1,812
8.42%
9.12%
—
6,726
Dividend per sh₩
2,622
2,730
2,660
2,990
3,056
3,070
3,210
3,743
4,499
4,668
2,349
8.84%
7.21%
—
15.25
Div yield (avg)%
29.65
29.72
27.18
29.46
28.72
30.90
31.84
33.20
35.54
37.01
3.14
33.20
30.31
42
29.47
Payout ratio%
11.57
9.74
11.63
11.27
10.08
9.89
11.59
10.83
11.15
8.65
12.18
10.83
10.99
5
240.2
Shares (diluted)M
232.3
217.9
235.8
222.0
214.2
202.0
192.7
208.5
234.5
246.8
230.0
2.87%
(0.01%)
80
12.50
Buyback yield%
0.41
0.40
0.40
0.40
0.40
0.40
2.96
5.81
7.47
7.80
23.52
5.81
0.40
79
1.431
D/E ratiox
0.498
0.437
0.419
0.431
0.435
0.397
0.406
0.426
0.391
0.409
0.455
0.406
0.423
63
2,294
Enterprise value₩B
3,445
3,248
3,651
4,006
3,793
4,338
4,933
5,581
6,255
5,755
701.4
8.69%
5.14%
62
1,683
LT debt₩B
1,656
1,684
1,679
1,799
1,820
1,689
1,650
1,832
1,783
2,001
2,577
1.92%
2.41%
44
Revenue
₩2.613T
9.42%
1.00×
Cost of revenue
₩1.493T
9.87%
1.04×
Operating expenses
₩316.1B
8.81%
0.95×
Property and equipment
17.08%
Spread over hurdle
14.63%