2,257
Revenue₩B
2,223
2,320
2,445
2,623
2,814
3,025
3,140
3,233
3,378
3,533
2,394
4.65%
5.32%
80
4.76
Revenue growth%
32.93
35.43
35.08
34.80
34.73
33.19
34.82
35.22
32.60
31.60
6.26
33.19
34.77
28
28.20
Gross margin%
21.98
20.90
20.29
17.50
19.70
17.00
14.01
15.21
17.50
19.15
23.24
17.00
18.33
86
12.59
Operating margin%
15.55
18.17
19.11
18.40
18.08
16.49
14.85
16.36
19.14
19.58
17.41
16.49
18.12
40
5.69
Net margin%
28.27
28.24
28.58
30.66
32.25
29.63
28.38
27.44
28.92
28.44
19.11
28.44
28.51
62
14.13
P/E ratio (avg)x
27.06
26.95
26.28
29.97
29.96
29.91
29.42
27.62
25.83
28.05
15.06
28.05
27.83
66
28.44
EV/EBITx
36.80
40.89
41.70
40.54
41.82
36.90
33.57
33.97
35.72
38.56
21.14
35.72
37.73
41
20.94
FCF yield (avg)%
29.58
29.12
31.01
28.83
29.74
30.99
29.67
31.98
31.23
31.68
11.16
31.23
30.37
74
22.71
FCF margin%
13.37
16.26
19.04
16.81
15.14
14.15
16.55
19.00
17.84
19.20
17.17
17.84
16.68
66
0.830
FCF / Net incomex
1.071
0.914
0.925
0.862
0.816
0.774
0.660
0.663
0.569
0.607
0.517
0.660
0.795
60
11.39
ROIC%
3.21
0.97
2.14
4.05
1.81
4.13
1.36
0.40
1.95
4.91
23.18
1.95
2.04
35
21.13
Return on equity%
0.55
0.40
1.82
1.29
3.48
1.35
4.09
5.15
4.34
1.62
27.01
4.09
1.72
45
25.76
Return on assets%
2.80
4.44
2.62
1.49
0.40
0.40
0.51
2.91
1.19
0.72
5.46
0.72
1.34
50
3,588
EPS₩
4,446
5,075
5,504
5,411
6,123
6,176
6,611
7,136
8,044
9,078
3,748
8.19%
6.84%
—
11.38
EPS growth%
7.19
8.78
7.73
5.66
4.09
6.45
5.47
8.26
10.46
11.84
11.66
8.26
7.46
72
3,637
Bookvalue per sh₩
1,947
1,968
1,983
2,360
2,527
2,913
2,874
3,502
3,741
4,084
3,209
10.07%
9.38%
—
4,913
FCF per share₩
3,093
2,950
3,048
2,945
3,085
2,789
2,948
3,244
3,136
3,421
5,032
2.09%
(0.20%)
—
3,162
Dividend per sh₩
2,618
2,750
2,700
3,021
2,961
3,139
3,089
3,477
3,349
3,248
1,226
1.86%
2.03%
—
14.73
Div yield (avg)%
17.42
14.70
14.88
12.26
11.46
10.17
7.94
6.64
4.13
3.84
24.37
6.64
10.81
70
12.33
Payout ratio%
27.76
27.64
26.24
28.42
26.91
26.00
25.76
26.08
29.00
27.25
2.76
26.08
27.08
40
173.1
Shares (diluted)M
247.8
253.1
273.4
287.0
310.0
333.2
317.4
334.8
385.9
384.1
174.0
4.38%
4.99%
23
6.46
Buyback yield%
16.01
16.07
16.80
19.74
16.99
19.85
19.68
21.23
22.80
25.47
8.98
21.23
19.71
14
0.706
D/E ratiox
0.908
0.888
1.052
1.274
1.415
1.686
2.026
2.016
2.031
2.094
0.199
2.026
1.550
85
611.9
Enterprise value₩B
2,455
2,753
2,962
2,990
3,085
3,170
3,592
3,583
3,318
3,051
985.4
(0.22%)
2.43%
33
394.3
LT debt₩B
2,664
2,813
2,949
3,439
3,647
4,041
3,841
3,966
4,546
5,024
2,806
6.61%
5.96%
25
Revenue
₩3.533T
5.32%
1.00×
Cost of revenue
₩2.170T
5.43%
1.01×
Operating expenses
₩450.0B
4.64%
0.94×
Cash and investments
18.23%
Goodwill & intangibles
16.44%
Spread over hurdle
67.76%