897.3
Revenue₩B
665.7
735.7
812.5
868.6
927.5
1,030
1,112
1,206
1,292
1,432
996.0
9.07%
9.00%
91
11.63
Revenue growth%
23.57
26.04
26.64
29.04
31.31
29.09
29.70
31.97
30.92
31.95
13.04
30.92
29.40
71
27.49
Gross margin%
8.20
7.12
5.68
6.77
6.83
9.45
10.60
9.16
8.29
10.90
19.10
9.45
8.25
59
9.21
Operating margin%
15.22
15.53
13.92
15.54
17.44
19.32
16.47
17.14
19.91
19.35
13.82
19.32
16.80
25
13.86
Net margin%
27.57
24.77
25.16
26.05
26.76
26.20
27.70
28.99
28.65
27.07
29.99
27.70
26.92
51
34.90
P/E ratio (avg)x
9.094
9.390
10.17
9.433
8.857
7.685
7.483
6.998
7.423
7.998
15.38
7.483
8.428
80
36.30
EV/EBITx
24.85
28.17
31.33
30.99
30.94
29.52
29.50
27.56
28.16
28.12
27.74
28.16
28.84
90
8.27
FCF yield (avg)%
8.54
7.24
7.65
10.06
9.06
9.35
6.91
9.17
9.31
9.24
18.17
9.24
9.11
13
7.06
FCF margin%
1.20
1.70
0.40
1.78
1.62
0.40
2.11
0.40
0.40
0.40
10.49
0.40
0.80
75
0.213
FCF / Net incomex
0.750
0.724
0.645
0.590
0.633
0.556
0.513
0.554
0.591
0.622
0.118
0.556
0.606
18
20.03
ROIC%
9.81
10.16
8.62
7.22
5.51
6.01
7.70
10.54
9.42
10.91
23.31
9.42
9.02
9
20.47
Return on equity%
27.27
26.08
23.69
25.85
26.80
24.67
24.17
22.35
19.70
19.06
2.10
22.35
24.42
55
4.34
Return on assets%
32.37
33.46
35.40
35.79
38.76
38.16
36.27
34.97
37.87
36.97
17.10
36.97
36.03
82
5,572
EPS₩
6,830
6,399
5,499
4,995
4,924
5,303
5,609
5,403
4,689
5,069
5,956
0.58%
(3.09%)
—
5.12
EPS growth%
23.55
23.41
20.72
20.74
19.49
18.05
16.36
16.16
17.40
15.26
24.28
16.36
18.77
22
5,017
Bookvalue per sh₩
10,139
9,306
9,728
9,536
9,576
9,945
9,896
8,638
8,314
8,833
9,037
(1.60%)
(0.36%)
—
16,659
FCF per share₩
5,635
6,170
6,768
7,771
7,385
8,204
9,124
10,171
11,407
11,410
5,069
9.09%
8.44%
—
3,551
Dividend per sh₩
7,094
7,768
7,593
7,659
7,869
7,577
7,210
6,569
7,253
7,900
16,442
0.08%
1.73%
—
11.43
Div yield (avg)%
32.52
32.56
33.54
33.38
33.57
33.59
31.40
28.82
28.30
29.94
29.93
29.94
32.54
84
9.58
Payout ratio%
6.22
9.04
7.13
6.01
3.09
2.40
0.40
3.28
0.74
1.28
12.11
1.28
3.19
68
68.75
Shares (diluted)M
104.6
114.5
111.7
125.4
135.0
155.1
182.1
193.5
190.5
220.9
71.34
10.35%
8.97%
50
18.85
Buyback yield%
19.46
17.53
17.51
19.67
22.27
24.24
25.10
27.31
24.61
23.06
24.68
24.61
22.66
12
1.167
D/E ratiox
0.392
0.359
0.355
0.400
0.368
0.349
0.337
0.356
0.397
0.411
0.866
0.356
0.363
75
1,663
Enterprise value₩B
1,926
2,078
2,196
2,469
2,684
3,036
3,364
3,543
3,970
4,027
1,815
8.46%
7.51%
47
1,133
LT debt₩B
2,429
2,304
2,346
2,401
2,591
2,699
2,748
3,110
2,998
3,410
191.8
5.65%
4.84%
55
Revenue
₩1.432T
9.00%
1.00×
Cost of revenue
₩703.3B
8.74%
0.98×
Operating expenses
₩232.7B
9.01%
1.00×
Property and equipment
20.93%
Spread over hurdle
71.24%