518.4
Revenue₩B
1,111
1,204
1,294
1,402
1,489
1,613
1,756
1,835
1,918
2,074
571.3
6.85%
7.01%
74
25.58
Revenue growth%
14.27
12.15
13.41
15.48
14.07
13.44
12.90
11.12
11.97
11.92
19.19
11.97
13.15
38
25.66
Gross margin%
15.70
13.38
13.54
16.25
18.38
18.56
19.86
20.76
20.92
22.31
22.87
20.76
18.47
7
23.50
Operating margin%
2.18
4.35
6.05
4.86
3.14
4.79
6.79
8.31
5.70
7.87
18.62
6.79
5.28
37
17.61
Net margin%
18.38
16.16
16.29
18.58
19.97
21.64
24.01
25.12
22.83
21.19
13.72
22.83
20.58
7
37.97
P/E ratio (avg)x
9.898
9.823
10.38
11.08
11.78
12.58
12.95
13.12
13.34
14.44
34.12
13.12
12.18
41
7.919
EV/EBITx
31.41
32.29
32.08
31.17
33.92
36.75
41.58
44.67
46.10
52.35
18.44
44.67
35.33
9
28.13
FCF yield (avg)%
24.75
23.50
24.26
21.88
22.25
22.36
24.87
24.68
22.50
25.12
23.23
24.68
23.88
53
14.85
FCF margin%
13.84
12.95
10.26
8.68
8.12
7.10
7.42
7.53
5.49
8.44
23.01
7.42
8.28
41
0.117
FCF / Net incomex
0.883
0.971
0.947
0.995
0.932
1.006
1.000
1.058
1.148
1.171
1.314
1.058
0.998
93
7.68
ROIC%
17.44
18.57
18.07
16.53
15.04
14.53
17.16
15.53
16.78
15.80
10.31
15.80
16.66
41
9.58
Return on equity%
16.52
18.90
18.95
15.99
15.16
15.02
13.96
14.65
14.20
12.05
18.35
14.20
15.09
84
8.86
Return on assets%
27.12
28.60
26.44
26.50
24.31
26.95
27.54
26.14
26.03
25.47
2.59
26.14
26.47
8
9,614
EPS₩
3,137
3,662
3,789
3,835
4,475
5,029
5,244
5,661
5,820
6,688
10,716
8.37%
8.21%
—
23.29
EPS growth%
18.75
16.16
18.65
16.74
15.49
17.79
17.10
18.02
19.17
21.72
10.67
18.02
17.90
82
4,377
Bookvalue per sh₩
10,393
10,346
11,079
11,574
13,604
14,515
14,429
13,891
14,152
14,814
4,280
1.72%
3.60%
—
8,830
FCF per share₩
3,933
3,692
3,756
3,756
3,594
3,915
3,889
4,092
4,394
4,549
9,231
4.83%
0.49%
—
7,106
Dividend per sh₩
4,537
4,578
4,268
4,187
3,964
3,837
3,486
3,225
3,482
3,465
1,894
(2.65%)
(1.84%)
—
15.23
Div yield (avg)%
20.17
21.14
23.80
23.71
22.40
23.79
25.59
23.67
26.64
29.04
18.52
25.59
23.75
59
27.34
Payout ratio%
22.99
22.22
22.50
21.82
24.18
23.56
24.04
26.44
23.46
20.62
17.10
23.56
23.23
56
80.39
Shares (diluted)M
90.41
88.70
85.43
95.38
87.66
85.38
77.56
81.44
77.34
80.90
80.34
(1.59%)
(0.10%)
10
13.78
Buyback yield%
14.06
16.31
17.60
14.64
11.76
9.38
7.41
6.93
7.95
9.40
10.91
7.95
10.58
67
0.147
D/E ratiox
1.592
1.425
1.310
1.138
1.084
1.089
1.038
1.080
1.148
1.041
1.734
1.080
1.113
32
430.0
Enterprise value₩B
680.2
718.9
831.1
847.3
965.0
1,118
1,147
1,335
1,601
1,737
747.1
12.47%
9.96%
6
652.0
LT debt₩B
528.3
472.9
468.9
497.3
534.2
600.7
623.4
612.3
554.6
577.9
849.3
1.59%
(0.22%)
19
Revenue
₩2.074T
7.01%
1.00×
Cost of revenue
₩1.213T
7.06%
1.00×
Operating expenses
₩453.5B
7.03%
1.00×
Goodwill & intangibles
17.30%
Spread over hurdle
15.40%