823.4
Revenue₩B
1,032
1,060
1,065
1,075
1,107
1,134
1,123
1,162
1,182
1,181
858.0
1.30%
1.51%
44
14.78
Revenue growth%
13.74
12.90
14.57
15.90
18.61
16.31
18.17
18.88
18.42
21.40
8.61
18.42
17.24
48
19.41
Gross margin%
22.11
23.56
25.33
25.38
23.87
24.20
22.81
21.16
18.76
20.52
24.09
21.16
23.19
82
15.00
Operating margin%
28.07
26.96
24.35
25.21
23.38
21.84
19.32
21.88
19.37
20.56
4.25
20.56
22.63
93
10.09
Net margin%
29.20
29.78
28.17
25.18
25.89
23.51
25.58
26.62
27.18
26.79
9.30
26.62
26.70
85
25.21
P/E ratio (avg)x
25.70
28.05
27.78
26.77
26.48
30.90
36.50
42.54
49.97
48.82
14.79
42.54
29.47
90
35.86
EV/EBITx
36.70
35.01
31.20
27.61
28.85
26.34
23.25
24.77
24.81
24.48
27.60
24.77
26.98
75
2.25
FCF yield (avg)%
15.46
15.00
17.59
19.28
16.60
16.27
15.13
17.78
18.15
17.96
25.43
17.78
17.09
48
16.90
FCF margin%
17.51
20.20
20.38
18.32
16.58
15.32
14.87
14.40
14.12
12.46
23.85
14.40
15.95
43
1.082
FCF / Net incomex
2.214
2.162
2.203
2.367
2.498
2.331
2.515
2.661
2.480
2.858
0.810
2.515
2.424
10
12.27
ROIC%
33.13
30.26
32.34
34.33
31.67
30.93
32.34
31.40
34.27
31.69
22.77
31.69
32.01
24
4.01
Return on equity%
2.79
0.80
0.94
3.29
3.96
4.83
6.71
8.33
9.36
10.21
5.02
8.33
4.39
19
28.28
Return on assets%
24.58
23.84
21.90
18.95
16.34
17.82
16.07
13.70
16.47
16.34
27.26
16.34
17.15
70
1,018
EPS₩
341.36
334.49
390.92
445.79
486.98
511.46
599.12
566.26
570.83
628.81
1,135
5.25%
6.64%
—
10.72
EPS growth%
29.64
30.17
30.14
28.96
29.73
29.15
28.61
28.92
27.52
29.27
9.45
28.92
29.21
52
426.25
Bookvalue per sh₩
367.22
348.95
381.74
352.30
370.88
321.55
333.80
325.57
296.61
294.71
793.11
(4.49%)
(3.44%)
—
220.15
FCF per share₩
537.36
546.82
507.36
452.17
406.88
441.29
473.48
482.68
445.52
484.93
996.57
3.57%
(2.27%)
—
1,041
Dividend per sh₩
699.13
775.42
753.16
785.79
792.54
827.07
767.43
758.24
720.99
817.48
885.34
0.62%
1.00%
—
22.79
Div yield (avg)%
19.69
20.87
22.63
20.60
17.88
18.07
16.12
18.45
17.45
16.48
8.89
17.45
18.26
26
25.35
Payout ratio%
16.06
15.10
17.89
19.09
20.21
20.82
22.31
22.58
23.77
22.36
19.73
22.36
20.52
70
498.1
Shares (diluted)M
467.3
456.3
450.5
420.7
393.0
398.4
402.9
352.9
346.8
348.4
495.4
(2.38%)
(3.93%)
19
19.99
Buyback yield%
25.62
26.43
29.12
29.07
26.25
25.13
25.35
22.80
24.18
25.50
25.45
25.13
25.56
32
0.467
D/E ratiox
0.661
0.710
0.818
0.765
0.748
0.749
0.795
0.817
0.822
0.945
0.989
0.817
0.780
67
904.9
Enterprise value₩B
444.3
458.4
557.7
675.5
770.5
757.7
760.1
835.8
918.1
943.9
765.3
4.14%
7.86%
20
112.7
LT debt₩B
1,320
1,324
1,429
1,527
1,685
1,914
1,837
1,818
1,865
1,743
679.1
0.68%
2.21%
82
Revenue
₩1.181T
1.51%
1.00×
Cost of revenue
₩739.7B
1.80%
1.03×
Operating expenses
₩163.5B
0.42%
0.90×
Property and equipment
19.68%
Spread over hurdle
(2.22%)