1,012
Revenue₩B
1,053
1,090
1,115
1,120
1,118
1,156
1,171
1,180
1,233
1,283
1,047
2.79%
2.19%
26
12.89
Revenue growth%
21.97
22.76
22.64
21.53
21.06
23.20
24.08
22.64
21.72
19.09
6.51
22.64
22.30
39
29.68
Gross margin%
18.79
20.17
20.24
23.12
22.41
20.86
20.77
20.17
21.76
20.25
7.81
20.77
20.51
89
21.36
Operating margin%
30.17
32.03
34.72
33.44
30.49
32.65
32.05
32.83
34.95
36.50
3.68
32.83
32.74
56
28.03
Net margin%
22.50
20.16
17.99
18.51
19.14
19.39
16.97
17.77
18.83
19.22
14.50
18.83
18.99
53
30.97
P/E ratio (avg)x
33.36
32.95
33.10
35.96
38.31
34.74
37.68
38.12
40.11
44.17
24.82
38.12
36.82
15
12.24
EV/EBITx
45.44
46.00
51.89
55.58
54.60
61.74
64.82
73.42
79.23
86.44
35.02
73.42
58.66
19
9.72
FCF yield (avg)%
18.05
18.59
17.22
15.44
14.55
13.49
16.14
18.58
19.52
20.36
10.31
18.58
17.63
42
8.67
FCF margin%
26.72
28.69
31.26
30.15
30.16
29.61
27.69
25.60
27.07
27.01
10.47
27.07
28.19
57
1.185
FCF / Net incomex
1.714
1.755
1.629
1.592
1.470
1.645
1.458
1.321
1.275
1.356
1.326
1.356
1.531
71
9.96
ROIC%
16.95
16.48
19.45
16.89
16.07
15.63
16.22
18.71
17.93
16.32
18.63
16.32
16.69
11
24.33
Return on equity%
4.93
2.47
5.34
7.99
5.37
8.22
9.44
8.65
8.11
7.50
27.44
8.22
7.74
91
25.04
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.49
0.40
2.51
5.47
3.05
6.60
2.51
0.40
48
2,540
EPS₩
10,751
10,300
10,686
10,688
11,216
11,687
11,799
12,404
12,109
13,109
2,800
3.17%
3.79%
—
18.91
EPS growth%
2.57
1.40
1.45
2.95
2.00
0.40
2.41
2.44
1.11
2.98
21.33
2.41
2.21
28
15,721
Bookvalue per sh₩
23,068
25,209
25,561
27,855
25,681
24,772
23,280
23,840
25,395
23,395
13,536
(1.85%)
1.21%
—
15,439
FCF per share₩
8,880
7,492
6,468
6,757
5,870
5,615
5,744
5,430
5,809
6,020
12,395
0.50%
(4.89%)
—
14,955
Dividend per sh₩
21,984
24,876
29,072
32,520
33,967
32,963
37,457
37,377
35,012
38,959
10,919
2.78%
6.59%
—
12.68
Div yield (avg)%
31.58
29.90
28.01
25.35
25.50
24.41
21.86
23.59
22.02
19.77
3.15
22.02
24.88
11
13.66
Payout ratio%
24.91
24.04
26.76
27.27
29.14
32.13
29.54
28.95
30.80
30.21
11.31
30.21
29.04
22
17.36
Shares (diluted)M
18.85
20.52
19.38
21.79
22.25
22.14
24.38
25.55
27.14
24.81
17.63
2.20%
3.37%
55
5.47
Buyback yield%
24.57
26.63
24.06
23.22
23.71
21.80
20.14
21.57
21.03
21.86
26.21
21.57
22.54
34
0.482
D/E ratiox
1.792
1.824
1.859
1.872
1.816
1.788
1.745
1.685
1.765
1.812
1.573
1.765
1.802
89
616.7
Enterprise value₩B
533.4
590.0
679.9
700.1
711.3
663.8
706.2
772.0
718.7
697.0
666.9
(0.40%)
3.69%
50
1,131
LT debt₩B
331.1
376.7
433.4
484.9
489.2
498.9
544.9
579.0
572.6
617.1
177.7
4.76%
6.77%
37
Revenue
₩1.283T
2.19%
1.00×
Cost of revenue
₩540.3B
1.83%
0.97×
Operating expenses
₩298.9B
2.71%
1.05×
Spread over hurdle
10.10%