2,580
Revenue₩B
2,679
2,911
3,066
3,346
3,510
3,682
4,000
4,243
4,498
4,727
2,886
6.14%
6.35%
33
27.38
Revenue growth%
30.11
28.05
25.65
23.65
23.62
23.08
22.71
22.85
20.30
22.38
17.32
22.71
23.35
86
27.28
Gross margin%
26.59
27.89
27.64
24.69
25.46
28.20
29.89
30.80
32.42
34.67
5.83
30.80
28.04
48
7.26
Operating margin%
27.66
26.75
25.53
23.99
22.54
24.49
26.32
27.23
24.33
24.72
7.67
24.72
25.12
78
18.62
Net margin%
0.54
3.29
5.67
2.88
4.43
1.44
3.34
2.06
4.27
4.10
17.41
3.34
3.32
37
7.918
P/E ratio (avg)x
14.06
12.08
10.96
9.421
8.674
7.531
6.479
5.810
5.996
5.403
6.219
5.996
8.102
77
9.003
EV/EBITx
11.78
11.89
11.31
12.59
13.95
14.46
16.00
16.52
17.94
18.34
11.95
16.52
14.20
12
2.74
FCF yield (avg)%
13.77
13.33
15.42
14.96
12.79
10.67
8.77
8.57
6.64
9.15
21.15
8.77
11.73
88
29.47
FCF margin%
7.79
8.75
11.13
13.34
10.93
10.78
7.80
10.04
10.28
10.32
4.54
10.28
10.30
27
0.345
FCF / Net incomex
0.617
0.652
0.629
0.555
0.533
0.572
0.542
0.593
0.591
0.616
1.079
0.591
0.592
47
6.10
ROIC%
2.50
3.34
5.75
4.48
3.39
2.64
2.83
0.40
0.40
0.40
13.75
0.40
2.73
66
22.85
Return on equity%
29.70
29.88
32.48
32.10
29.36
27.70
27.32
28.94
26.50
27.80
2.03
27.70
29.15
37
9.86
Return on assets%
25.46
25.35
25.13
27.81
25.93
27.90
29.18
27.16
27.23
25.01
17.94
27.23
26.55
38
10,737
EPS₩
17,592
18,168
18,011
21,337
24,148
25,274
29,617
33,126
32,682
36,219
10,968
8.45%
8.29%
—
6.66
EPS growth%
13.00
13.80
12.08
10.82
13.02
10.53
9.90
10.38
12.48
14.34
13.49
10.53
12.28
76
14,964
Bookvalue per sh₩
14,851
16,302
16,200
19,060
19,567
21,804
25,384
24,502
23,721
24,641
6,744
4.72%
5.27%
—
7,531
FCF per share₩
7,559
7,256
6,216
6,297
6,515
5,606
5,290
4,794
4,607
4,541
8,528
(6.97%)
(6.14%)
—
13,568
Dividend per sh₩
7,596
7,682
7,536
7,611
8,510
8,181
7,745
7,934
7,741
8,713
3,347
0.47%
1.20%
—
15.46
Div yield (avg)%
1.45
2.78
2.00
0.40
0.40
0.40
0.40
1.29
1.33
0.40
9.07
0.40
0.84
95
27.27
Payout ratio%
24.80
25.15
24.55
22.94
20.79
18.68
17.60
15.39
15.01
13.79
6.61
15.39
19.74
35
172.9
Shares (diluted)M
165.2
154.0
152.6
151.6
144.5
133.5
123.1
124.1
129.9
128.6
164.2
(2.31%)
(2.24%)
35
2.22
Buyback yield%
8.32
6.94
4.32
7.20
4.81
3.56
4.95
3.94
3.20
1.86
12.60
3.56
4.56
90
0.854
D/E ratiox
0.241
0.282
0.286
0.314
0.362
0.344
0.336
0.341
0.323
0.377
1.787
0.341
0.330
33
2,845
Enterprise value₩B
4,343
4,216
4,096
4,110
4,202
4,449
5,257
5,106
5,881
5,976
529.4
7.30%
4.70%
76
212.4
LT debt₩B
2,769
3,244
3,769
3,618
3,652
4,009
3,844
4,022
4,347
5,101
3,405
6.91%
6.43%
48
Revenue
₩4.727T
6.35%
1.00×
Cost of revenue
₩2.506T
6.43%
1.01×
Operating expenses
₩811.3B
6.53%
1.02×
Goodwill & intangibles
21.23%