1,404
Revenue₩B
1,180
1,202
1,236
1,255
1,307
1,339
1,350
1,394
1,409
1,471
1,511
2.38%
2.42%
57
16.50
Revenue growth%
20.40
19.74
18.82
21.55
22.58
25.00
27.57
25.21
22.45
23.21
6.05
25.00
22.51
84
16.30
Gross margin%
7.61
5.94
8.67
7.31
9.97
8.77
11.41
13.61
11.91
10.10
5.30
11.41
9.37
59
5.35
Operating margin%
5.82
3.13
4.50
7.32
6.87
9.50
11.10
10.93
11.33
12.21
9.57
11.10
8.41
51
23.82
Net margin%
27.50
25.57
27.68
30.65
29.93
29.05
28.72
31.03
29.69
31.47
10.88
29.69
29.37
47
30.81
P/E ratio (avg)x
27.24
28.12
30.29
34.45
36.46
40.51
45.59
53.85
54.58
54.09
26.10
53.85
38.48
91
25.24
EV/EBITx
50.08
52.24
57.48
63.60
64.92
75.13
89.18
95.93
99.54
111.2
11.86
95.93
70.02
28
6.71
FCF yield (avg)%
14.93
12.78
14.46
15.30
15.23
17.20
17.37
16.95
14.48
16.84
16.53
16.95
15.27
19
4.84
FCF margin%
26.41
27.61
26.59
23.71
22.58
23.30
25.68
25.08
26.02
25.17
4.00
25.17
25.43
17
1.552
FCF / Net incomex
0.217
0.217
0.205
0.186
0.180
0.187
0.198
0.181
0.184
0.159
0.696
0.184
0.186
35
13.40
ROIC%
3.28
5.72
2.84
2.51
2.19
0.40
0.40
2.56
0.92
0.40
3.77
0.40
2.35
79
24.26
Return on equity%
18.06
17.48
19.44
19.56
17.36
14.97
16.24
13.97
11.53
10.93
12.01
13.97
16.80
93
2.81
Return on assets%
23.45
25.99
24.40
24.42
23.40
23.93
26.01
26.17
29.09
29.05
29.05
26.17
25.21
57
9,327
EPS₩
9,580
10,086
9,889
9,452
9,539
8,533
9,147
9,952
10,882
11,772
10,040
4.30%
1.33%
—
4.77
EPS growth%
26.77
29.30
30.18
28.60
25.71
24.92
27.07
29.94
30.72
30.54
18.31
29.94
28.95
82
4,922
Bookvalue per sh₩
9,800
9,385
8,095
7,274
7,659
8,322
8,107
8,291
7,286
7,212
9,988
(1.19%)
(2.51%)
—
5,369
FCF per share₩
4,166
4,426
4,557
4,836
4,993
5,330
4,728
4,563
4,802
5,230
4,671
0.93%
2.29%
—
8,450
Dividend per sh₩
4,571
5,309
5,735
6,430
7,138
8,365
9,655
10,375
12,588
13,441
5,882
13.49%
11.67%
—
22.82
Div yield (avg)%
3.78
5.60
7.46
5.84
8.15
7.21
5.81
3.22
1.07
2.53
5.35
3.22
5.71
8
10.55
Payout ratio%
33.10
34.50
34.26
34.91
32.26
34.27
33.67
35.53
38.52
36.22
22.85
35.53
34.38
57
94.16
Shares (diluted)M
87.52
94.80
93.21
89.16
93.50
98.67
111.0
118.7
130.5
120.3
96.73
5.17%
3.58%
73
3.77
Buyback yield%
12.79
14.80
15.38
14.76
11.99
13.24
12.32
12.81
14.33
13.24
15.14
13.24
13.24
78
0.838
D/E ratiox
0.875
0.936
0.877
0.842
0.812
0.849
0.922
0.973
1.059
1.036
0.683
0.973
0.900
91
615.5
Enterprise value₩B
2,229
2,428
2,550
2,669
2,812
2,834
3,354
3,364
3,614
3,531
1,287
4.66%
5.95%
60
1,275
LT debt₩B
70.47
62.48
67.58
59.99
65.09
70.06
65.77
57.34
62.49
67.15
559.8
0.63%
(1.46%)
16
Revenue
₩1.471T
2.42%
1.00×
Cost of revenue
₩981.8B
2.45%
1.00×
Operating expenses
₩349.3B
2.73%
1.03×
Cash and investments
13.97%
Spread over hurdle
(5.64%)