2,356
Revenue₩B
2,634
2,761
2,895
3,000
3,187
3,392
3,521
3,683
3,798
4,092
2,553
5.12%
5.12%
14
9.23
Revenue growth%
0.40
0.40
0.40
0.86
0.40
0.40
3.35
5.93
5.29
7.61
27.10
5.29
0.63
36
11.11
Gross margin%
22.21
19.76
22.39
24.77
25.94
28.88
29.90
28.10
26.59
27.14
17.29
28.10
26.27
75
12.55
Operating margin%
21.78
21.16
20.93
23.70
25.86
28.09
26.64
26.19
28.74
28.45
28.74
28.09
26.03
31
19.44
Net margin%
30.48
29.43
30.18
29.39
30.74
29.90
28.38
30.25
32.71
34.61
6.53
30.25
30.21
57
10.38
P/E ratio (avg)x
59.09
59.25
58.63
57.27
58.52
61.66
64.72
71.67
67.85
68.18
34.68
67.85
60.45
85
23.78
EV/EBITx
36.23
42.66
44.14
45.38
53.67
55.33
65.33
66.14
64.91
69.45
6.944
65.33
54.50
15
14.50
FCF yield (avg)%
16.87
14.48
14.57
16.29
15.82
15.20
13.07
15.28
15.54
13.45
27.15
15.20
15.24
78
28.25
FCF margin%
23.92
26.49
26.92
25.48
26.30
27.05
25.10
28.00
27.75
28.03
24.01
27.75
26.71
57
0.356
FCF / Net incomex
0.980
1.065
1.177
1.380
1.466
1.687
1.905
2.196
2.593
2.817
1.229
2.196
1.577
62
19.85
ROIC%
0.56
2.70
5.05
5.30
7.65
5.23
6.18
6.32
5.02
6.50
2.67
6.18
5.27
75
17.97
Return on equity%
8.50
7.52
6.45
6.97
6.48
6.61
7.52
7.88
5.86
4.66
10.71
6.61
6.79
34
14.84
Return on assets%
26.57
24.43
25.00
25.13
25.99
24.32
24.54
22.34
24.50
26.82
14.79
24.50
24.77
88
8,690
EPS₩
40,901
40,255
38,599
38,682
36,059
39,254
40,303
40,932
40,279
44,510
9,337
4.30%
0.09%
—
26.52
EPS growth%
6.35
8.12
7.61
9.78
12.64
12.00
14.32
15.81
14.37
11.80
9.97
14.32
11.90
43
22,578
Bookvalue per sh₩
25,627
24,217
26,634
24,807
28,242
30,494
33,262
32,031
30,461
34,269
54,449
3.94%
4.03%
—
51,758
FCF per share₩
57,582
63,775
63,898
60,794
67,704
78,296
81,869
77,609
76,849
77,981
55,808
2.87%
3.58%
—
40,597
Dividend per sh₩
59,706
63,647
63,499
69,910
71,201
77,267
77,090
79,957
82,172
84,120
52,508
3.39%
4.04%
—
7.38
Div yield (avg)%
7.36
5.41
3.03
1.18
0.40
0.40
0.40
0.40
0.90
1.80
4.48
0.40
1.04
48
23.28
Payout ratio%
37.45
36.22
34.36
34.64
32.42
29.51
28.39
25.62
25.62
22.70
16.10
25.62
30.97
73
37.61
Shares (diluted)M
60.09
57.00
60.68
65.18
71.90
72.21
72.42
82.78
95.47
95.16
38.20
5.76%
4.78%
70
24.86
Buyback yield%
6.13
3.87
3.77
3.12
2.55
3.82
3.43
5.66
3.69
2.93
26.38
3.69
3.73
12
1.762
D/E ratiox
1.198
1.071
1.078
0.960
1.017
1.049
0.952
1.049
1.060
1.028
1.239
1.049
1.049
85
798.7
Enterprise value₩B
1,864
1,635
1,590
1,662
1,722
1,544
1,606
1,466
1,414
1,287
2,742
(5.66%)
(4.51%)
55
2,840
LT debt₩B
1,162
1,245
1,250
1,124
1,152
1,138
976.6
839.8
900.7
770.3
2,313
(7.73%)
(3.75%)
76
Revenue
₩4.092T
5.12%
1.00×
Cost of revenue
₩2.660T
5.23%
1.01×
Operating expenses
₩739.7B
4.31%
0.93×
Cash and investments
16.57%
Spread over hurdle
(0.82%)