579.8
Revenue₩B
1,269
1,387
1,451
1,525
1,662
1,800
1,895
1,988
2,178
2,283
622.5
6.56%
6.97%
54
9.13
Revenue growth%
5.45
8.29
8.33
7.33
9.77
7.85
10.82
9.06
11.49
9.24
19.30
9.24
8.70
11
8.59
Gross margin%
12.24
10.87
12.97
12.87
11.06
12.11
10.04
12.71
15.36
12.87
6.54
12.71
12.48
69
29.11
Operating margin%
13.43
14.31
12.80
12.69
10.35
9.82
10.71
13.25
12.79
13.79
18.26
12.79
12.80
20
12.23
Net margin%
10.57
13.04
12.50
14.71
12.63
13.95
14.34
14.63
11.85
14.04
19.38
14.04
13.49
41
12.19
P/E ratio (avg)x
46.37
48.14
47.96
45.59
44.69
43.48
43.05
40.55
40.69
40.97
10.71
40.97
44.08
39
12.75
EV/EBITx
37.13
41.45
46.10
48.09
45.08
41.66
46.77
44.68
45.33
44.81
17.20
44.81
44.94
33
21.87
FCF yield (avg)%
2.96
3.96
5.49
7.64
9.06
7.17
5.88
7.15
5.23
2.61
3.92
5.88
5.68
12
25.97
FCF margin%
22.88
20.72
19.94
17.15
18.10
15.24
15.10
14.77
15.13
13.21
23.41
15.10
16.20
9
0.421
FCF / Net incomex
1.624
1.534
1.422
1.515
1.488
1.669
1.499
1.456
1.447
1.349
1.503
1.456
1.494
21
18.83
ROIC%
25.88
26.40
27.74
29.87
27.04
25.99
26.86
24.34
26.75
29.06
6.80
26.75
26.80
67
5.79
Return on equity%
26.92
29.06
26.22
24.78
22.56
20.26
23.11
20.94
20.84
21.76
28.91
20.94
22.83
76
17.77
Return on assets%
32.17
29.59
27.95
30.20
31.22
33.08
30.55
33.16
36.02
38.64
8.09
33.16
31.70
88
9,869
EPS₩
5,574
5,096
5,840
5,337
5,017
5,430
5,499
5,175
5,205
4,783
10,840
(0.95%)
(0.47%)
—
18.11
EPS growth%
1.34
2.98
2.09
1.20
3.68
3.96
2.30
2.79
0.40
0.40
3.95
2.30
2.20
67
4,954
Bookvalue per sh₩
17,884
19,226
18,669
17,560
19,803
21,417
20,914
21,356
19,592
21,508
14,825
1.67%
2.94%
—
11,334
FCF per share₩
10,146
9,345
10,075
9,760
8,769
8,305
7,616
8,419
7,479
7,828
6,916
(2.24%)
(2.91%)
—
9,883
Dividend per sh₩
11,204
10,976
10,137
8,795
8,038
8,498
8,996
9,120
9,687
9,311
16,400
2.98%
(3.21%)
—
27.57
Div yield (avg)%
26.22
27.59
26.02
28.63
30.64
29.29
27.01
25.93
28.54
26.76
24.66
27.01
27.30
46
21.28
Payout ratio%
9.74
7.72
8.95
7.53
5.30
7.41
4.87
4.56
2.75
4.50
3.27
4.56
6.36
53
108.2
Shares (diluted)M
129.7
150.8
172.0
174.0
161.5
186.4
197.2
218.6
252.4
254.6
107.7
9.53%
7.23%
67
11.18
Buyback yield%
27.29
29.81
28.90
29.65
28.05
26.06
24.76
22.78
21.46
20.29
2.40
22.78
26.67
66
0.730
D/E ratiox
0.613
0.627
0.661
0.708
0.736
0.811
0.892
0.949
0.975
0.912
0.377
0.912
0.774
8
1,522
Enterprise value₩B
520.3
495.0
503.1
483.7
478.3
417.7
411.4
392.8
391.1
426.6
1,765
(2.26%)
(3.00%)
83
1,525
LT debt₩B
1,402
1,319
1,230
1,260
1,175
1,276
1,142
1,009
1,062
1,095
1,179
(1.41%)
(1.49%)
91
Revenue
₩2.283T
6.97%
1.00×
Cost of revenue
₩1.321T
7.13%
1.01×
Operating expenses
₩462.1B
6.88%
0.99×
Cash and investments
15.22%
Spread over hurdle
19.65%