1,492
Revenue₩B
2,129
2,216
2,240
2,312
2,384
2,449
2,478
2,573
2,686
2,777
1,546
3.09%
3.10%
32
5.80
Revenue growth%
2.98
5.59
7.79
6.88
5.25
2.69
4.78
5.51
7.19
5.67
23.01
5.51
5.55
66
6.48
Gross margin%
17.75
15.02
15.10
17.78
16.32
16.66
16.98
19.53
19.78
17.39
21.44
17.39
17.18
56
2.14
Operating margin%
22.25
19.79
21.48
19.31
20.18
22.18
23.48
25.64
23.50
24.23
10.03
23.50
22.21
78
28.05
Net margin%
0.40
0.40
0.45
0.40
0.40
2.57
2.83
4.90
6.49
3.56
24.85
3.56
1.51
95
36.84
P/E ratio (avg)x
31.72
29.96
32.88
34.87
33.35
34.47
33.42
37.72
38.74
44.16
27.92
37.72
33.94
6
22.16
EV/EBITx
22.46
23.85
24.67
23.57
21.80
23.27
25.33
27.29
28.76
30.00
21.84
27.29
24.26
40
8.62
FCF yield (avg)%
12.06
13.96
11.37
9.80
12.30
11.47
13.07
14.31
15.49
17.17
29.64
14.31
12.69
46
10.16
FCF margin%
2.32
0.56
0.40
2.64
1.45
0.40
1.14
3.12
5.71
6.96
20.49
3.12
1.89
57
0.741
FCF / Net incomex
2.067
1.987
1.856
1.845
1.933
2.069
2.086
2.273
2.561
2.629
1.283
2.273
2.068
72
12.68
ROIC%
30.24
27.41
26.48
25.86
28.66
31.30
32.43
30.15
28.58
29.39
25.19
30.15
29.03
55
11.04
Return on equity%
6.58
7.29
7.42
5.14
5.66
6.73
4.23
2.34
0.40
1.04
3.56
2.34
5.40
82
12.80
Return on assets%
16.61
17.11
15.21
15.89
16.50
13.56
12.66
14.88
12.93
12.53
12.22
12.93
15.04
73
5,578
EPS₩
6,505
6,257
6,123
6,448
5,749
6,351
6,226
6,841
6,399
6,061
5,913
1.06%
(1.86%)
—
3.19
EPS growth%
28.23
30.31
31.79
30.23
27.81
25.66
26.89
28.08
27.16
27.40
24.99
27.16
27.95
76
1,821
Bookvalue per sh₩
5,237
5,217
4,865
5,598
6,145
6,446
6,004
6,764
6,532
7,232
8,358
3.31%
3.86%
—
2,223
FCF per share₩
9,865
10,437
11,437
11,193
11,934
12,685
11,055
11,088
10,103
9,114
9,632
(5.25%)
0.17%
—
3,595
Dividend per sh₩
8,839
8,757
8,990
8,467
9,298
8,274
8,425
8,471
8,841
8,479
9,388
(1.83%)
(0.33%)
—
28.03
Div yield (avg)%
26.46
23.61
25.19
24.91
24.21
27.10
24.33
22.08
24.56
22.51
18.17
24.33
24.44
48
2.61
Payout ratio%
22.55
24.17
26.41
26.62
27.79
27.03
24.68
26.93
24.35
26.70
27.80
26.70
26.52
93
173.5
Shares (diluted)M
169.3
164.9
174.8
171.1
167.2
156.5
151.5
170.0
161.5
151.3
172.8
(1.97%)
(1.14%)
13
9.96
Buyback yield%
21.95
22.45
25.26
22.73
22.15
21.52
22.29
21.19
18.72
18.15
24.28
21.19
22.05
22
1.680
D/E ratiox
1.177
1.130
1.195
1.157
1.162
1.044
0.912
0.875
0.841
0.734
1.374
0.875
1.087
25
1,899
Enterprise value₩B
4,733
4,727
5,653
6,705
6,999
7,703
9,133
9,338
10,014
11,759
1,625
10.94%
9.43%
56
1,178
LT debt₩B
350.3
382.0
415.1
450.9
424.3
398.4
413.9
402.8
356.9
343.4
1,362
(4.14%)
(1.21%)
19
Revenue
₩2.777T
3.10%
1.00×
Cost of revenue
₩1.944T
3.10%
1.00×
Operating expenses
₩546.7B
3.22%
1.01×
Goodwill & intangibles
17.95%
Spread over hurdle
(2.14%)