1,241
Revenue₩B
1,159
1,267
1,365
1,446
1,557
1,668
1,807
1,932
2,082
2,257
1,376
7.70%
7.62%
75
9.93
Revenue growth%
8.86
8.16
7.41
8.89
11.69
10.76
13.26
13.13
13.52
12.01
14.42
13.13
11.22
39
13.91
Gross margin%
18.93
21.71
18.85
19.21
22.14
23.10
21.26
24.20
24.53
25.57
22.60
24.20
21.93
56
8.71
Operating margin%
0.40
0.40
0.40
0.40
3.23
5.01
6.94
4.12
6.06
4.25
25.81
5.01
3.68
44
4.87
Net margin%
24.94
23.02
23.37
24.39
25.18
25.96
23.10
21.77
22.04
24.50
25.83
23.10
23.88
88
37.88
P/E ratio (avg)x
17.77
18.92
17.33
18.88
20.36
20.69
18.66
17.29
18.59
16.57
7.563
18.59
18.63
24
14.43
EV/EBITx
15.25
13.04
11.07
11.96
12.28
11.07
10.85
10.09
10.19
9.785
8.367
10.19
11.07
40
27.56
FCF yield (avg)%
23.30
21.12
18.94
21.16
21.49
18.98
16.48
16.72
16.37
17.33
20.13
16.72
18.96
73
28.94
FCF margin%
23.53
22.47
25.19
22.64
23.04
22.57
24.68
24.74
23.33
26.14
22.22
24.68
23.43
66
1.046
FCF / Net incomex
1.332
1.356
1.202
1.140
1.237
1.100
1.008
0.918
0.982
0.859
0.202
0.982
1.120
86
17.09
ROIC%
28.52
29.12
31.35
30.99
28.65
31.50
32.24
32.48
35.16
37.51
9.64
32.48
31.43
74
19.40
Return on equity%
20.96
21.50
21.08
18.29
21.09
22.51
19.52
19.07
18.69
16.67
9.35
19.07
20.24
20
7.42
Return on assets%
2.78
5.04
3.02
3.01
2.25
4.00
3.43
5.52
3.70
6.58
25.36
4.00
3.56
44
14,154
EPS₩
47,138
47,494
43,862
38,135
41,090
36,407
37,807
34,304
29,459
27,113
14,667
(7.98%)
(5.33%)
—
20.09
EPS growth%
17.87
15.85
16.05
13.70
14.84
15.52
15.53
17.38
14.79
13.18
7.15
15.52
15.53
45
8,528
Bookvalue per sh₩
22,097
21,418
22,058
20,915
22,731
22,671
23,411
23,913
22,344
20,349
50,711
(2.19%)
(0.86%)
—
12,354
FCF per share₩
49,612
44,105
38,481
33,564
35,233
38,094
35,802
32,952
32,464
31,236
35,607
(2.38%)
(3.91%)
—
53,964
Dividend per sh₩
11,601
12,206
10,956
10,997
11,235
9,678
9,467
9,105
9,096
7,897
21,722
(6.81%)
(4.41%)
—
24.77
Div yield (avg)%
8.90
11.25
13.29
15.31
14.61
16.76
18.18
18.46
19.16
17.59
8.01
18.18
16.03
83
26.59
Payout ratio%
24.49
22.18
22.86
24.31
22.95
21.12
18.97
20.68
19.00
16.91
8.59
19.00
21.65
48
21.67
Shares (diluted)M
21.51
21.87
25.18
24.92
23.54
23.92
22.59
21.49
22.75
26.08
21.76
2.07%
1.83%
15
17.20
Buyback yield%
11.42
9.41
11.44
10.05
10.17
12.00
9.13
6.24
5.42
2.77
21.92
6.24
9.73
10
0.771
D/E ratiox
1.471
1.401
1.459
1.500
1.707
1.782
1.887
1.879
1.958
2.091
0.170
1.887
1.744
31
129.5
Enterprise value₩B
204.9
217.0
193.7
209.3
180.0
196.3
210.6
217.9
234.1
244.7
1,162
6.33%
2.02%
47
1,761
LT debt₩B
2,394
2,765
2,763
3,226
3,234
3,770
3,645
4,150
4,364
5,167
1,214
9.82%
7.58%
92
Revenue
₩2.257T
7.62%
1.00×
Cost of revenue
₩1.578T
7.61%
1.00×
Operating expenses
₩432.0B
6.89%
0.93×
Cash and investments
20.12%
Property and equipment
18.61%
Spread over hurdle
(4.00%)