800.3
Revenue₩B
719.4
780.5
835.7
901.9
993.2
1,066
1,183
1,261
1,382
1,487
841.6
8.41%
8.25%
59
21.15
Revenue growth%
6.98
8.15
8.16
5.94
7.57
10.47
8.39
9.42
9.59
7.05
20.21
9.42
8.15
56
24.67
Gross margin%
23.09
24.26
23.96
21.69
20.84
22.87
24.64
26.55
27.11
26.87
7.44
26.55
24.11
61
27.44
Operating margin%
22.34
20.05
22.84
20.17
22.11
23.85
25.48
26.84
29.24
28.32
21.62
26.84
23.35
56
8.33
Net margin%
16.88
15.88
18.10
20.41
20.74
18.78
20.04
19.88
18.24
16.34
27.31
18.78
18.51
13
17.18
P/E ratio (avg)x
21.82
22.07
19.76
20.27
18.39
18.28
18.53
16.55
16.22
15.77
26.78
16.55
18.46
90
13.11
EV/EBITx
40.91
49.23
52.11
52.03
53.85
52.96
55.22
58.81
61.91
60.80
23.44
58.81
53.40
44
3.56
FCF yield (avg)%
22.83
22.41
24.48
21.77
22.84
25.38
24.77
26.24
24.09
23.68
16.50
24.77
23.89
6
24.90
FCF margin%
11.82
9.44
7.55
5.89
8.29
6.52
6.99
9.69
10.96
9.56
23.61
9.56
8.86
44
0.497
FCF / Net incomex
1.252
1.123
1.060
1.094
1.079
0.930
0.903
0.785
0.837
0.732
0.199
0.837
0.995
16
5.99
ROIC%
14.49
13.85
16.01
17.43
18.09
16.10
18.07
17.99
15.65
16.42
4.96
16.42
16.26
68
24.87
Return on equity%
8.67
6.28
4.10
6.82
6.04
4.55
1.65
4.51
6.80
8.72
20.45
4.55
6.16
88
21.27
Return on assets%
7.78
10.58
10.31
8.72
9.20
8.31
8.82
7.21
6.13
6.10
12.66
7.21
8.52
74
8,229
EPS₩
10,756
10,262
10,715
11,790
11,194
11,059
11,849
10,702
10,685
9,908
8,982
(2.41%)
(0.57%)
—
20.06
EPS growth%
27.22
27.33
28.65
27.87
25.47
24.51
25.90
24.98
25.05
22.52
14.83
24.98
25.69
51
1,472
Bookvalue per sh₩
7,391
8,425
9,671
9,095
8,929
8,870
9,559
10,795
11,327
11,538
6,479
5.26%
4.46%
—
10,518
FCF per share₩
8,053
7,746
7,300
8,293
8,146
8,875
8,601
8,864
9,626
10,928
8,729
6.05%
2.95%
—
3,905
Dividend per sh₩
14,056
13,882
13,547
13,887
13,195
15,095
17,378
18,490
18,838
19,666
9,378
8.31%
4.07%
—
2.39
Div yield (avg)%
14.90
15.39
12.41
11.44
12.23
14.69
15.39
18.15
20.47
18.79
13.34
18.15
15.15
19
4.98
Payout ratio%
4.93
4.08
3.46
3.61
6.33
4.02
6.87
4.85
6.91
5.82
26.26
5.82
4.89
76
47.64
Shares (diluted)M
46.47
48.26
43.70
46.60
42.16
40.82
37.75
35.17
34.47
32.73
46.63
(4.94%)
(3.82%)
86
4.59
Buyback yield%
17.39
18.28
17.55
20.27
19.78
17.44
17.49
18.45
18.76
20.96
10.69
18.45
18.36
83
1.605
D/E ratiox
0.363
0.411
0.416
0.474
0.441
0.429
0.460
0.434
0.433
0.463
1.748
0.434
0.434
36
818.1
Enterprise value₩B
1,035
1,160
1,217
1,282
1,317
1,336
1,341
1,373
1,325
1,309
621.5
(0.12%)
1.19%
23
178.5
LT debt₩B
1,236
1,301
1,301
1,418
1,583
1,442
1,625
1,686
1,638
1,714
561.7
1.61%
2.80%
61
Revenue
₩1.487T
8.25%
1.00×
Cost of revenue
₩960.2B
8.31%
1.01×
Operating expenses
₩211.6B
9.15%
1.09×
Goodwill & intangibles
17.67%
Spread over hurdle
(3.74%)