524.3
Revenue₩B
935.4
1,001
1,050
1,106
1,162
1,234
1,312
1,396
1,497
1,570
581.3
6.21%
5.92%
54
23.29
Revenue growth%
16.02
15.09
14.39
17.27
14.87
15.11
14.99
13.69
11.34
13.45
7.79
13.69
14.93
54
3.47
Gross margin%
25.67
24.72
22.40
21.82
22.42
19.43
19.58
20.41
21.78
21.69
27.84
20.41
21.80
76
26.56
Operating margin%
10.31
13.30
15.27
14.75
16.72
16.10
16.97
17.96
16.53
17.15
2.67
16.97
16.31
79
14.62
Net margin%
4.77
5.14
7.73
5.07
4.81
6.56
8.54
8.93
9.38
7.36
10.73
8.54
6.96
20
14.47
P/E ratio (avg)x
36.31
33.50
36.11
34.70
39.41
37.99
38.98
43.69
40.31
43.35
24.58
40.31
38.48
55
33.93
EV/EBITx
10.58
12.27
12.90
14.71
15.81
18.39
20.50
20.84
21.90
22.01
12.52
20.84
17.10
11
20.17
FCF yield (avg)%
11.58
13.46
12.75
15.26
14.96
13.14
10.90
9.23
8.30
6.65
13.97
9.23
12.17
54
11.91
FCF margin%
24.02
24.26
26.50
27.32
26.11
28.24
25.33
22.34
24.64
23.53
21.77
24.64
24.99
84
1.114
FCF / Net incomex
0.397
0.449
0.433
0.487
0.468
0.481
0.468
0.450
0.470
0.518
1.153
0.470
0.468
63
13.35
ROIC%
19.05
16.71
18.29
15.41
16.54
19.29
18.88
19.11
17.87
19.52
26.15
19.11
18.58
92
3.79
Return on equity%
25.51
25.24
25.68
25.75
25.20
24.64
23.97
23.33
22.20
20.42
2.63
23.33
24.92
31
5.01
Return on assets%
32.99
32.67
34.94
36.94
34.79
33.72
35.58
35.11
37.59
34.65
15.20
35.11
34.87
34
6,675
EPS₩
9,054
9,710
9,572
9,847
10,121
9,307
9,886
9,934
9,959
11,174
6,964
2.00%
2.24%
—
27.08
EPS growth%
21.45
23.17
25.66
26.71
28.80
25.99
26.38
28.78
28.76
29.78
25.80
28.76
26.54
95
7,452
Bookvalue per sh₩
12,314
12,579
12,124
11,105
11,567
12,601
14,086
15,313
14,565
15,745
13,342
6.36%
2.37%
—
7,890
FCF per share₩
3,912
4,138
3,798
3,757
3,741
3,612
3,249
3,300
3,466
3,784
8,187
0.23%
(1.49%)
—
11,899
Dividend per sh₩
4,478
4,981
5,563
6,077
6,372
6,692
7,199
8,041
8,559
8,713
10,412
6.46%
8.27%
—
9.65
Div yield (avg)%
0.40
1.19
2.94
1.10
2.50
1.16
0.40
1.95
4.79
4.61
5.40
1.95
1.57
21
2.16
Payout ratio%
4.78
6.21
8.30
9.86
7.45
10.08
11.97
10.78
9.22
7.22
25.19
10.08
8.76
41
95.12
Shares (diluted)M
132.1
140.2
165.4
192.5
224.3
232.4
233.2
269.2
308.3
331.3
93.72
8.11%
9.62%
14
23.20
Buyback yield%
13.01
15.86
15.18
14.19
13.73
13.99
13.95
12.78
12.30
11.42
27.18
12.78
13.84
41
0.805
D/E ratiox
1.260
1.152
1.319
1.508
1.559
1.638
1.760
1.615
1.533
1.479
1.279
1.615
1.521
31
404.5
Enterprise value₩B
1,645
1,557
1,615
1,548
1,614
1,589
1,590
1,586
1,515
1,500
1,602
(1.45%)
0.53%
62
522.7
LT debt₩B
2,531
2,497
2,487
2,628
2,405
2,580
2,412
2,705
2,804
2,849
1,900
3.44%
2.29%
65
Revenue
₩1.570T
5.92%
1.00×
Cost of revenue
₩794.7B
5.74%
0.98×
Operating expenses
₩230.1B
5.77%
0.99×
Cash and investments
14.57%
Spread over hurdle
26.52%