1,327
Revenue₩B
1,464
1,481
1,524
1,555
1,607
1,638
1,691
1,752
1,788
1,848
1,463
2.83%
2.67%
15
10.06
Revenue growth%
12.49
11.71
13.56
11.08
13.56
14.20
11.34
9.07
6.91
4.95
21.70
9.07
11.52
88
11.65
Gross margin%
7.48
7.91
7.52
7.96
7.10
4.30
4.00
5.18
6.44
4.22
4.56
4.30
6.77
81
19.62
Operating margin%
10.47
8.27
8.04
7.56
9.28
7.90
8.24
10.27
8.29
9.89
7.38
8.29
8.28
44
9.73
Net margin%
5.57
6.34
7.18
6.16
8.32
8.48
5.55
2.66
4.25
3.67
23.23
4.25
5.87
45
28.05
P/E ratio (avg)x
18.81
17.68
18.24
16.19
16.89
17.73
15.93
15.85
14.22
12.54
8.877
15.85
16.54
18
34.78
EV/EBITx
20.67
18.96
16.83
14.55
15.14
13.96
12.63
12.65
11.59
10.59
11.80
12.63
14.25
68
22.07
FCF yield (avg)%
32.47
32.79
30.53
33.32
34.56
35.46
35.95
37.96
40.42
41.82
23.32
37.96
35.01
90
7.46
FCF margin%
9.01
10.82
10.62
8.38
7.11
4.42
3.29
3.64
2.79
0.44
14.54
3.29
5.76
47
0.396
FCF / Net incomex
0.604
0.583
0.538
0.509
0.532
0.562
0.642
0.680
0.677
0.742
0.917
0.677
0.593
35
5.52
ROIC%
4.38
5.69
3.70
6.36
4.07
6.66
6.46
5.73
5.67
4.50
16.01
5.73
5.68
61
3.98
Return on equity%
9.79
7.67
7.76
5.65
8.28
7.90
6.86
7.63
9.87
11.59
21.12
7.90
7.83
45
25.31
Return on assets%
23.17
26.13
24.99
25.12
28.02
28.10
30.32
30.51
28.56
25.78
23.56
28.56
27.07
66
35,354
EPS₩
18,849
19,896
18,393
20,092
19,651
18,069
18,626
18,526
18,049
19,927
36,371
0.28%
0.85%
—
9.67
EPS growth%
27.03
25.01
24.92
27.90
25.60
28.27
28.32
28.95
30.64
30.12
17.53
28.95
28.09
25
25,683
Bookvalue per sh₩
13,124
14,100
12,483
13,035
12,187
13,457
14,445
13,238
12,220
11,002
6,524
(2.03%)
(1.73%)
—
37,139
FCF per share₩
35,643
40,853
47,992
49,063
52,518
52,532
62,862
65,642
64,395
65,322
33,730
4.46%
6.74%
—
24,621
Dividend per sh₩
43,699
46,449
54,589
58,984
65,957
76,013
78,025
81,433
97,184
102,751
15,758
9.27%
10.62%
—
25.84
Div yield (avg)%
0.40
1.83
1.09
1.74
0.40
2.98
5.46
4.90
4.35
6.66
16.54
4.90
2.41
32
17.32
Payout ratio%
20.31
23.00
23.86
21.84
19.40
18.62
21.38
19.70
19.00
18.64
15.08
19.00
20.00
34
35.14
Shares (diluted)M
32.65
31.47
36.29
34.09
38.14
40.65
40.46
37.59
35.12
36.96
35.34
(0.63%)
1.83%
18
10.72
Buyback yield%
21.43
24.15
25.14
27.22
29.25
30.13
28.83
25.99
25.30
23.74
24.85
25.99
25.65
95
0.939
D/E ratiox
0.628
0.672
0.719
0.769
0.752
0.729
0.713
0.726
0.789
0.753
0.722
0.729
0.727
33
1,259
Enterprise value₩B
1,522
1,569
1,693
2,009
2,275
2,176
2,403
2,678
2,549
2,489
171.2
1.81%
4.96%
80
1,997
LT debt₩B
1,908
2,169
2,207
2,064
2,086
2,107
2,081
2,048
2,168
2,022
636.0
(0.62%)
2.00%
82
Revenue
₩1.848T
2.67%
1.00×
Cost of revenue
₩1.285T
3.01%
1.03×
Operating expenses
₩421.3B
1.98%
0.93×
Goodwill & intangibles
19.18%