3,178
Revenue₩B
2,472
2,667
2,832
3,039
3,221
3,382
3,551
3,776
4,001
4,383
3,347
6.36%
6.67%
31
13.74
Revenue growth%
20.81
20.54
23.38
20.64
17.74
18.74
17.90
17.42
15.20
15.23
10.65
17.42
18.32
35
23.95
Gross margin%
24.95
23.06
23.50
25.32
27.58
29.55
26.92
24.85
23.35
24.32
11.23
24.85
24.90
11
12.55
Operating margin%
34.48
33.93
33.29
31.92
29.63
27.28
24.82
22.14
23.76
24.34
6.36
24.34
28.45
64
23.54
Net margin%
21.59
21.65
20.58
22.86
22.01
23.00
24.30
24.52
25.73
22.82
17.01
24.30
22.84
31
16.59
P/E ratio (avg)x
29.90
28.08
28.36
31.15
27.51
27.81
25.35
24.70
22.97
21.69
13.60
24.70
27.66
85
24.20
EV/EBITx
22.15
21.44
24.20
21.72
20.70
21.36
20.55
22.56
23.09
23.10
35.81
22.56
21.94
67
12.42
FCF yield (avg)%
11.04
9.79
10.42
8.55
8.48
9.26
9.99
7.86
5.08
7.04
17.43
7.86
8.90
90
5.30
FCF margin%
12.63
11.73
10.41
12.71
11.04
9.27
9.73
7.33
7.30
5.09
22.83
7.33
10.07
56
0.163
FCF / Net incomex
1.949
2.162
2.129
2.383
2.516
2.650
2.670
2.761
2.819
3.166
0.429
2.761
2.583
35
24.63
ROIC%
4.94
7.38
8.32
5.77
3.35
3.28
2.32
1.07
0.40
2.65
29.37
2.32
3.32
10
21.76
Return on equity%
21.08
21.38
19.07
20.41
19.78
19.60
18.27
19.08
16.88
15.41
24.83
18.27
19.34
28
29.36
Return on assets%
29.67
27.11
25.66
26.00
24.20
22.86
21.74
24.49
22.77
23.35
8.25
22.86
24.34
28
16,799
EPS₩
23,862
23,255
24,585
23,935
23,280
23,432
28,017
28,363
32,608
37,128
18,252
9.78%
5.18%
—
25.15
EPS growth%
13.93
16.47
17.75
19.22
19.87
18.17
15.54
16.68
14.88
13.09
25.66
15.54
16.57
39
14,397
Bookvalue per sh₩
15,081
14,408
12,975
11,674
10,460
11,029
11,909
10,960
11,716
12,922
12,786
4.32%
(0.89%)
—
15,541
FCF per share₩
7,003
6,930
7,782
7,913
7,093
6,978
6,957
6,841
6,392
6,943
16,097
(0.43%)
1.11%
—
14,680
Dividend per sh₩
12,849
13,961
12,952
11,274
11,248
10,652
10,674
10,439
10,015
9,220
21,001
(3.90%)
(4.38%)
—
21.13
Div yield (avg)%
7.80
9.21
8.10
5.82
4.52
7.06
10.01
11.73
12.91
12.15
24.85
11.73
8.66
51
6.57
Payout ratio%
11.66
13.15
14.31
12.35
11.96
14.94
14.59
12.60
13.78
11.34
3.18
13.78
12.87
18
44.16
Shares (diluted)M
61.82
71.95
68.14
75.51
80.52
75.39
75.62
72.87
79.35
77.79
43.96
(0.69%)
2.33%
94
16.14
Buyback yield%
11.87
13.69
12.29
9.56
7.61
9.06
10.08
8.05
10.87
12.07
3.35
10.08
10.47
64
0.200
D/E ratiox
0.337
0.326
0.304
0.296
0.334
0.380
0.385
0.356
0.334
0.353
1.270
0.356
0.335
93
1,085
Enterprise value₩B
3,691
3,801
4,381
4,953
5,420
5,748
5,962
6,309
6,873
6,317
410.2
3.11%
5.71%
58
2,690
LT debt₩B
2,108
2,332
2,624
2,896
3,162
3,188
2,926
2,900
2,866
3,120
1,768
(0.26%)
3.83%
91
Revenue
₩4.383T
6.67%
1.00×
Cost of revenue
₩2.798T
6.92%
1.02×
Operating expenses
₩415.1B
5.40%
0.89×
Goodwill & intangibles
16.79%
Cash and investments
15.43%
Spread over hurdle
32.21%