914.1
Revenue₩B
1,647
1,666
1,712
1,717
1,770
1,773
1,834
1,854
1,939
1,968
981.1
2.14%
1.93%
43
5.74
Revenue growth%
5.07
2.96
5.22
6.70
4.86
2.14
0.40
1.70
0.40
0.40
8.26
0.40
2.55
39
3.95
Gross margin%
19.46
21.86
21.44
22.47
21.44
20.65
20.12
18.37
17.03
19.49
8.85
19.49
20.39
15
15.10
Operating margin%
14.92
17.89
19.94
20.57
19.61
18.40
19.06
18.45
17.96
20.92
27.65
18.45
18.76
70
4.43
Net margin%
4.86
1.92
1.52
0.40
3.04
3.05
5.37
4.23
3.61
5.71
3.60
4.23
3.33
45
13.96
P/E ratio (avg)x
38.31
41.96
39.71
42.66
43.76
49.21
49.26
47.21
50.38
45.87
37.54
49.21
44.81
24
37.65
EV/EBITx
6.826
7.336
7.952
8.748
9.349
9.964
9.935
9.739
9.072
8.743
32.79
9.739
8.910
36
16.67
FCF yield (avg)%
8.82
8.61
7.79
8.03
8.24
9.69
9.42
8.07
8.31
10.40
25.32
9.42
8.46
25
22.10
FCF margin%
26.96
24.71
27.01
29.19
29.44
28.21
26.85
25.55
23.79
23.24
21.06
25.55
26.90
6
1.224
FCF / Net incomex
1.616
1.500
1.602
1.787
2.000
2.133
2.022
2.250
2.160
2.295
0.310
2.160
2.011
56
9.95
ROIC%
8.23
11.22
12.44
15.27
16.54
19.37
17.56
18.87
16.40
16.55
20.69
17.56
16.47
30
14.95
Return on equity%
24.13
21.26
19.32
19.48
17.99
17.04
19.11
18.44
17.85
19.44
9.99
18.44
19.22
30
20.55
Return on assets%
0.40
0.40
2.06
1.95
1.84
1.80
0.40
0.40
0.46
2.09
27.40
0.46
1.13
42
2,672
EPS₩
9,259
9,813
10,188
11,797
12,960
14,117
13,580
13,871
15,593
17,848
2,927
6.61%
6.28%
—
12.93
EPS growth%
13.70
13.72
12.61
10.92
12.77
10.89
10.48
9.93
7.35
10.33
17.07
10.33
10.91
41
6,019
Bookvalue per sh₩
18,757
18,214
20,784
22,803
22,969
23,277
26,136
31,250
35,109
41,497
2,319
12.56%
9.84%
—
10,368
FCF per share₩
12,191
10,689
11,427
10,422
10,023
9,252
9,627
9,600
9,273
10,028
9,933
0.01%
(3.27%)
—
5,746
Dividend per sh₩
10,608
10,640
12,160
12,711
14,069
14,843
16,068
15,739
16,612
18,899
2,357
6.08%
7.38%
—
13.73
Div yield (avg)%
19.10
18.68
19.24
16.57
17.29
15.90
17.28
15.43
15.23
16.16
19.55
15.90
16.93
73
7.49
Payout ratio%
22.36
19.89
22.30
19.66
16.95
14.92
17.33
16.64
18.21
18.10
21.99
17.33
18.15
73
63.13
Shares (diluted)M
73.53
79.87
90.68
88.34
102.4
113.7
119.9
129.1
149.9
159.7
62.89
9.29%
8.89%
51
22.99
Buyback yield%
2.37
4.81
1.87
2.42
3.29
1.54
4.03
4.79
6.11
8.54
21.12
4.79
3.66
68
0.185
D/E ratiox
1.141
1.189
1.236
1.191
1.059
1.057
1.026
1.125
0.992
0.924
1.112
1.026
1.092
66
213.3
Enterprise value₩B
390.2
388.5
423.1
433.9
429.0
385.5
343.1
366.2
383.3
357.7
1,012
(3.57%)
(0.71%)
45
902.0
LT debt₩B
1,459
1,550
1,578
1,768
1,928
1,984
2,172
2,208
2,436
2,672
724.9
6.75%
6.72%
78
Revenue
₩1.968T
1.93%
1.00×
Cost of revenue
₩1.137T
1.77%
0.98×
Operating expenses
₩350.4B
2.24%
1.03×
Spread over hurdle
12.63%