12,480
Revenue₩B
15,675
16,501
17,395
18,062
19,329
20,190
21,429
22,643
23,818
25,600
12,754
5.78%
5.51%
87
6.34
Revenue growth%
11.54
9.33
7.75
6.84
9.77
8.31
6.97
5.80
7.04
5.50
21.70
6.97
7.40
32
28.03
Gross margin%
6.14
7.75
6.95
9.31
10.51
8.36
8.88
11.01
10.30
11.08
9.84
10.30
9.09
60
17.20
Operating margin%
11.06
9.29
11.47
10.33
11.91
13.83
11.62
13.73
16.03
15.09
20.50
13.83
11.76
78
11.60
Net margin%
6.91
7.83
6.62
4.37
3.34
6.33
3.95
2.45
1.29
1.68
12.92
2.45
4.16
60
37.65
P/E ratio (avg)x
47.54
49.80
58.04
67.79
71.09
73.05
71.54
77.02
81.21
87.50
9.602
77.02
71.31
37
30.78
EV/EBITx
28.19
29.12
28.09
31.03
35.37
33.18
34.08
32.96
30.74
33.96
24.22
33.18
31.99
55
28.71
FCF yield (avg)%
26.52
28.23
26.83
27.55
27.98
27.66
26.92
24.84
23.76
22.67
10.85
24.84
26.87
16
26.53
FCF margin%
9.22
9.32
11.43
10.67
8.44
8.58
7.61
9.52
11.01
11.07
2.98
9.52
9.42
81
0.557
FCF / Net incomex
1.632
1.863
2.031
1.993
2.372
2.468
2.898
2.922
3.385
3.585
1.145
2.922
2.420
69
11.41
ROIC%
20.67
21.83
20.89
19.73
22.50
22.52
20.45
21.21
20.72
21.06
3.97
21.06
20.97
85
7.71
Return on equity%
25.93
24.41
23.96
25.83
24.80
23.64
26.00
23.87
26.42
26.32
21.68
26.00
25.32
5
17.83
Return on assets%
17.83
17.22
18.25
20.04
18.18
17.50
15.32
13.42
11.67
9.74
29.02
13.42
17.36
81
7,309
EPS₩
21,323
20,709
21,563
20,894
21,448
20,215
21,071
21,937
22,400
21,967
8,031
0.48%
0.96%
—
21.33
EPS growth%
19.86
18.43
20.55
17.64
17.80
15.15
17.69
16.40
14.09
14.45
3.35
15.15
17.66
35
8,734
Bookvalue per sh₩
16,804
18,094
18,615
18,274
21,301
24,567
24,286
24,339
24,596
24,001
18,635
2.42%
5.52%
—
16,647
FCF per share₩
19,285
19,249
18,568
19,883
22,494
23,922
23,111
23,221
23,550
26,362
17,933
3.22%
4.26%
—
11,388
Dividend per sh₩
6,218
5,641
6,015
5,565
4,853
4,297
4,201
3,863
4,082
4,418
11,670
(1.86%)
(4.39%)
—
2.59
Div yield (avg)%
11.27
10.90
10.98
8.12
9.35
11.26
12.18
14.18
12.39
13.75
26.44
12.39
11.27
67
26.16
Payout ratio%
7.23
5.81
3.47
2.99
2.98
3.25
3.35
5.63
5.70
3.49
9.35
3.49
3.48
14
234.9
Shares (diluted)M
205.9
206.3
192.6
180.2
159.9
143.3
147.5
158.8
151.7
167.2
226.2
0.90%
(3.02%)
15
26.91
Buyback yield%
20.56
20.37
19.84
19.49
20.99
18.58
16.50
16.67
14.77
12.58
29.43
16.50
19.04
59
0.375
D/E ratiox
0.976
0.867
0.929
0.889
0.793
0.830
0.893
0.890
0.870
0.927
1.017
0.890
0.890
89
13,270
Enterprise value₩B
14,279
13,393
14,415
13,999
13,550
12,720
12,768
11,712
10,405
10,873
19,340
(4.31%)
(1.90%)
61
2,797
LT debt₩B
11,178
11,138
11,795
13,517
14,358
16,657
16,151
15,255
17,397
16,498
1,681
2.82%
3.55%
44
Revenue
₩25.60T
5.51%
1.00×
Cost of revenue
₩11.70T
5.95%
1.04×
Operating expenses
₩5.487T
5.24%
0.97×
Goodwill & intangibles
17.41%
Cash and investments
16.22%
Spread over hurdle
55.76%