335.7
Revenue₩B
700.3
740.4
783.1
833.6
864.2
893.7
946.6
995.0
1,058
1,139
342.7
5.67%
5.67%
76
7.46
Revenue growth%
0.64
2.21
1.42
0.40
0.40
0.40
1.14
0.83
0.40
1.39
5.59
0.83
0.74
92
15.79
Gross margin%
13.47
13.61
12.37
11.15
12.64
9.88
11.79
14.24
11.36
11.35
3.09
11.36
12.08
40
27.65
Operating margin%
24.90
21.93
20.53
17.64
15.22
15.70
14.58
11.86
12.37
14.12
16.20
14.12
15.46
10
23.29
Net margin%
18.05
15.23
17.65
19.97
22.02
23.69
21.02
22.89
20.96
22.93
18.82
22.89
20.99
84
19.48
P/E ratio (avg)x
38.62
39.68
43.02
47.09
52.24
58.66
63.76
66.86
73.59
79.94
18.06
66.86
55.45
39
13.64
EV/EBITx
11.43
11.31
12.13
12.38
14.22
13.96
13.19
13.56
13.43
13.17
19.57
13.43
13.18
73
26.66
FCF yield (avg)%
7.09
6.92
8.21
7.71
5.60
6.59
8.25
7.82
9.50
10.33
19.96
8.25
7.77
42
26.58
FCF margin%
16.12
14.52
16.17
15.19
16.34
18.67
16.75
14.25
14.01
13.11
6.59
14.25
15.65
44
1.484
FCF / Net incomex
0.100
0.110
0.119
0.114
0.120
0.109
0.109
0.113
0.124
0.135
1.576
0.113
0.114
20
6.06
ROIC%
22.52
22.78
24.86
22.23
20.25
20.75
23.18
21.01
21.83
20.57
15.08
21.01
22.03
23
5.89
Return on equity%
19.87
18.17
17.51
19.97
19.39
20.11
20.29
23.17
25.11
24.29
29.89
23.17
20.04
54
11.79
Return on assets%
14.87
15.97
13.30
11.78
12.72
15.28
16.36
17.18
17.41
18.06
28.45
17.18
15.62
28
17,954
EPS₩
11,056
12,121
12,343
13,070
13,715
12,778
14,422
13,273
14,269
13,667
18,932
(0.07%)
1.66%
—
27.59
EPS growth%
12.24
10.90
12.37
13.85
11.94
11.03
12.80
11.49
10.12
10.14
6.38
11.03
11.72
87
15,687
Bookvalue per sh₩
28,812
28,200
31,722
32,302
32,423
30,837
30,103
30,740
32,212
35,901
17,186
2.06%
1.25%
—
27,531
FCF per share₩
18,665
17,128
15,329
16,294
15,287
15,875
15,151
14,948
16,449
18,025
24,539
3.35%
(0.78%)
—
16,348
Dividend per sh₩
20,317
18,583
16,942
15,770
15,779
16,240
15,468
15,062
16,986
17,840
25,026
2.49%
(1.69%)
—
18.92
Div yield (avg)%
23.90
25.53
26.34
29.26
27.99
29.81
30.38
33.05
32.30
29.53
14.64
30.38
29.40
86
28.48
Payout ratio%
7.91
8.13
8.52
6.74
5.36
6.80
9.66
7.06
5.00
6.71
28.21
6.80
6.93
85
15.03
Shares (diluted)M
13.69
15.22
15.20
16.14
15.68
15.04
14.24
15.87
17.00
18.16
15.08
2.98%
3.21%
40
2.93
Buyback yield%
8.56
10.11
8.47
10.00
10.58
8.89
11.81
14.59
13.21
15.56
24.19
13.21
10.34
86
0.511
D/E ratiox
2.190
2.653
3.216
3.255
3.349
4.029
4.700
5.496
6.197
6.946
0.439
5.496
3.689
23
79.20
Enterprise value₩B
992.9
1,143
1,144
1,170
1,224
1,253
1,449
1,596
1,844
1,854
102.6
8.65%
6.40%
94
740.1
LT debt₩B
1,553
1,845
1,846
1,841
1,820
2,141
2,088
2,175
2,373
2,665
961.1
7.93%
7.22%
46
Revenue
₩1.139T
5.67%
1.00×
Cost of revenue
₩672.1B
5.65%
1.00×
Operating expenses
₩133.6B
6.10%
1.04×
Cash and investments
16.97%
Spread over hurdle
49.07%