2,539
Revenue₩B
7,377
7,404
7,496
7,712
7,810
7,909
8,102
8,099
8,252
8,352
2,792
1.35%
1.56%
44
22.57
Revenue growth%
29.15
29.79
32.59
31.66
30.30
28.03
28.57
29.66
27.65
25.23
24.73
28.03
29.41
14
8.44
Gross margin%
11.77
9.01
10.88
9.39
12.03
9.20
8.57
5.61
7.65
6.78
3.83
7.65
9.10
6
21.19
Operating margin%
2.79
2.57
2.71
0.95
3.60
1.48
4.14
2.17
1.50
0.40
8.89
1.50
2.37
72
28.90
Net margin%
21.81
20.69
19.93
22.92
19.92
18.11
18.73
19.69
21.34
23.46
10.03
19.69
20.31
32
7.829
P/E ratio (avg)x
20.07
22.81
25.37
26.30
31.08
33.60
33.70
39.71
43.23
41.34
21.38
39.71
32.34
58
9.412
EV/EBITx
38.28
37.76
41.52
47.42
51.87
59.18
60.19
60.51
58.56
70.33
12.68
60.19
55.22
16
12.55
FCF yield (avg)%
11.27
11.19
8.28
7.55
6.37
8.40
5.60
3.25
1.53
3.51
21.23
3.51
6.96
64
15.71
FCF margin%
15.99
17.79
16.07
17.67
16.03
16.57
17.87
17.22
18.09
16.93
14.75
17.22
17.08
94
0.124
FCF / Net incomex
2.334
2.379
2.275
2.465
2.486
2.766
2.939
3.191
3.264
3.366
0.872
3.191
2.626
66
2.15
ROIC%
24.86
22.09
23.30
20.85
22.89
20.62
20.50
18.48
19.60
22.29
25.80
20.50
21.47
77
28.45
Return on equity%
16.46
17.61
16.62
19.27
20.33
19.90
22.03
20.39
19.09
19.47
25.27
19.90
19.37
64
11.14
Return on assets%
20.86
21.44
20.42
19.28
16.53
18.32
21.11
21.98
23.50
22.12
29.26
21.98
20.99
40
8,541
EPS₩
6,343
6,674
5,919
6,555
5,941
5,484
5,079
5,642
5,776
6,402
9,529
1.51%
0.40%
—
10.47
EPS growth%
3.61
1.29
2.52
4.83
7.41
4.42
1.65
1.62
0.40
3.15
24.92
1.65
2.83
82
14,777
Bookvalue per sh₩
23,955
24,838
25,354
30,185
30,045
35,672
40,416
42,775
49,340
54,839
9,422
12.79%
9.71%
—
13,757
FCF per share₩
6,195
6,738
7,717
8,630
9,135
9,413
10,376
9,895
9,609
10,093
5,124
2.01%
5.78%
—
19,581
Dividend per sh₩
21,105
20,642
22,899
24,209
24,438
27,416
29,488
29,870
35,345
39,598
15,177
10.13%
8.06%
—
2.57
Div yield (avg)%
26.18
25.30
26.70
25.37
27.89
26.46
27.28
27.21
26.17
25.17
11.95
26.46
26.32
56
8.24
Payout ratio%
5.77
4.87
4.40
1.61
0.40
0.40
0.40
0.40
3.07
0.40
15.19
0.40
1.01
90
161.1
Shares (diluted)M
193.2
211.9
196.8
215.9
233.2
241.5
272.6
283.6
254.0
244.7
161.3
0.96%
2.43%
33
15.65
Buyback yield%
13.72
13.95
12.70
14.72
13.93
15.16
17.73
19.74
22.01
19.63
21.45
19.63
14.94
47
0.511
D/E ratiox
0.547
0.560
0.567
0.551
0.579
0.623
0.707
0.723
0.734
0.836
0.217
0.723
0.601
14
6,838
Enterprise value₩B
4,331
4,192
4,825
4,785
4,600
5,440
6,360
6,744
7,357
8,626
820.8
13.40%
7.29%
71
2,259
LT debt₩B
1,278
1,203
1,285
1,387
1,446
1,354
1,391
1,262
1,348
1,254
6,913
(2.81%)
0.31%
85
Revenue
₩8.352T
1.56%
1.00×
Cost of revenue
₩4.406T
1.50%
0.99×
Operating expenses
₩1.689T
1.37%
0.98×
Cash and investments
23.43%
Property and equipment
17.75%
Spread over hurdle
62.81%