277.2
Revenue₩B
217.2
226.6
241.1
252.4
267.8
277.7
298.1
310.9
334.8
352.7
300.3
5.66%
5.66%
28
28.39
Revenue growth%
15.75
13.76
11.38
13.80
11.96
10.70
12.19
10.83
10.82
9.55
8.41
10.82
11.67
8
23.76
Gross margin%
16.99
15.06
14.51
15.70
13.85
14.61
12.86
13.78
11.30
10.10
21.26
12.86
14.18
21
10.22
Operating margin%
18.04
15.28
13.43
12.46
13.76
15.73
13.68
14.78
12.80
13.92
8.47
13.92
13.84
41
25.34
Net margin%
37.59
38.24
35.53
32.90
32.75
33.28
36.05
38.83
38.18
39.31
28.10
38.18
36.82
92
30.62
P/E ratio (avg)x
35.14
36.45
35.03
39.52
41.88
46.20
50.82
57.37
57.80
65.41
15.08
57.37
44.04
56
23.96
EV/EBITx
62.49
69.72
74.30
89.32
102.6
123.2
146.0
144.2
157.4
157.7
27.25
146.0
112.9
30
15.15
FCF yield (avg)%
15.02
14.99
15.39
14.60
14.81
12.86
10.46
12.67
10.51
11.40
2.07
11.40
13.73
9
25.95
FCF margin%
21.18
23.70
21.62
21.30
18.47
18.70
20.71
23.42
23.54
25.91
29.79
23.42
21.46
28
1.444
FCF / Net incomex
0.913
1.073
1.302
1.533
1.652
1.640
1.602
1.931
2.161
2.196
1.457
1.931
1.621
44
24.15
ROIC%
18.17
20.12
18.80
18.29
17.44
17.91
19.89
17.45
18.38
20.70
14.78
18.38
18.33
64
12.49
Return on equity%
20.22
19.02
18.48
17.91
20.69
21.17
20.15
20.15
18.51
21.28
18.41
20.15
20.15
23
19.73
Return on assets%
19.43
19.98
18.80
17.97
15.17
17.74
17.55
19.14
16.27
18.07
6.39
17.74
18.02
6
946.19
EPS₩
1,721
1,894
2,121
2,388
2,752
3,014
3,210
3,854
4,053
4,099
992.38
8.29%
8.79%
—
29.59
EPS growth%
27.05
29.83
27.41
27.44
25.44
24.25
26.57
28.34
27.79
25.27
27.20
26.57
27.23
18
1,414
Bookvalue per sh₩
504.83
425.81
425.07
375.91
325.62
350.39
340.90
303.79
316.98
328.25
1,125
0.16%
(4.82%)
—
1,186
FCF per share₩
786.47
702.16
673.95
723.43
656.93
661.61
702.77
629.87
574.36
579.17
522.11
(2.49%)
(3.88%)
—
427.92
Dividend per sh₩
1,586
1,521
1,521
1,578
1,710
1,607
1,515
1,685
1,691
1,800
215.50
1.03%
2.56%
—
14.97
Div yield (avg)%
16.06
16.90
13.95
12.78
12.27
9.29
8.55
9.39
12.22
10.83
24.79
9.39
12.25
9
22.33
Payout ratio%
5.32
6.59
5.83
5.56
7.77
6.58
3.91
5.89
7.49
5.60
6.61
5.89
5.86
18
88.43
Shares (diluted)M
123.9
114.8
131.3
125.0
123.7
141.5
159.3
167.9
188.6
215.5
92.33
11.74%
7.06%
85
29.52
Buyback yield%
1.93
3.45
1.87
0.96
0.40
1.07
0.40
0.93
1.78
2.62
3.60
1.07
1.42
53
1.177
D/E ratiox
1.767
1.620
1.629
1.526
1.454
1.530
1.590
1.509
1.475
1.664
1.028
1.530
1.560
19
137.7
Enterprise value₩B
343.8
311.2
305.2
330.9
293.4
304.8
273.4
259.7
285.8
316.0
419.7
1.50%
(0.95%)
33
229.9
LT debt₩B
506.1
550.8
515.3
564.1
647.0
640.3
701.8
804.9
827.4
809.7
426.6
4.59%
4.69%
17
Revenue
₩352.7B
5.66%
1.00×
Cost of revenue
₩185.2B
6.03%
1.04×
Operating expenses
₩68.07B
4.67%
0.91×
Goodwill & intangibles
16.49%
Spread over hurdle
(2.76%)