2,649
Revenue₩B
6,268
6,361
6,418
6,581
6,814
6,930
7,216
7,453
7,600
7,646
2,733
2.33%
2.11%
35
15.71
Revenue growth%
22.90
20.57
20.63
18.82
21.54
19.50
19.99
22.89
20.84
18.23
10.44
19.99
20.60
38
12.41
Gross margin%
20.09
20.62
23.10
20.92
21.94
19.98
19.53
19.08
19.49
20.46
21.37
19.53
20.28
35
28.37
Operating margin%
16.30
15.12
14.80
13.62
15.96
18.12
20.60
22.16
21.69
23.97
4.29
21.69
17.21
22
19.02
Net margin%
2.04
1.81
0.40
0.40
0.40
0.40
3.07
5.77
7.33
4.48
26.65
4.48
1.93
22
18.23
P/E ratio (avg)x
17.11
15.49
17.01
17.55
16.75
17.86
15.71
17.14
16.53
17.39
8.892
17.14
17.06
65
15.66
EV/EBITx
28.34
31.01
32.18
31.68
30.99
34.01
33.73
34.72
32.45
37.46
35.56
34.01
32.31
86
4.74
FCF yield (avg)%
4.02
5.57
3.16
2.45
2.04
2.19
2.61
0.40
3.18
5.85
6.47
2.61
2.88
83
20.18
FCF margin%
10.43
10.97
12.56
11.24
12.19
13.68
12.09
15.02
14.16
11.84
25.30
13.68
12.14
6
0.842
FCF / Net incomex
1.311
1.567
1.830
2.100
2.343
2.326
2.704
2.809
2.847
3.326
1.218
2.809
2.335
80
14.35
ROIC%
17.45
20.10
20.05
21.25
18.52
17.60
19.19
20.51
19.63
17.05
12.60
19.19
19.41
75
26.93
Return on equity%
2.69
2.16
1.50
1.15
0.40
0.40
0.40
0.40
0.62
3.07
11.35
0.40
0.88
59
6.45
Return on assets%
12.12
10.68
11.50
13.26
11.96
13.73
12.44
13.86
14.59
15.56
25.14
13.86
12.85
54
31,906
EPS₩
19,405
20,682
18,483
16,405
16,734
18,313
18,721
20,014
20,089
21,610
35,571
5.25%
0.95%
—
14.77
EPS growth%
19.58
16.78
15.76
13.51
10.90
10.25
9.04
9.45
7.73
9.48
13.39
9.45
10.58
58
7,274
Bookvalue per sh₩
36,670
40,349
47,877
47,358
53,006
59,780
69,368
80,132
90,193
91,814
20,264
11.61%
11.54%
—
13,976
FCF per share₩
25,124
23,878
24,561
25,766
29,268
27,598
25,651
26,833
26,054
24,817
10,651
(3.25%)
0.97%
—
16,825
Dividend per sh₩
39,162
44,307
48,238
45,766
43,316
49,873
47,519
47,442
51,354
56,434
10,821
5.43%
3.54%
—
22.93
Div yield (avg)%
7.00
5.80
8.35
7.06
9.81
12.38
12.28
9.51
10.50
12.17
6.26
12.17
9.66
33
18.96
Payout ratio%
9.71
10.76
10.25
9.38
7.54
7.56
5.85
8.21
8.51
6.12
2.96
7.56
8.36
34
105.4
Shares (diluted)M
109.3
120.5
112.1
100.7
99.13
103.4
105.4
103.2
108.6
114.1
105.8
2.85%
1.16%
73
26.42
Buyback yield%
14.48
15.97
18.90
18.50
20.83
22.99
21.61
23.19
22.56
25.42
10.68
22.99
21.22
6
0.684
D/E ratiox
2.493
2.862
3.051
3.430
4.002
4.276
5.067
5.771
6.259
7.116
1.050
5.771
4.139
86
928.5
Enterprise value₩B
1,618
1,363
1,444
1,250
1,304
1,260
1,072
1,142
1,072
1,154
3,604
(2.43%)
(4.07%)
54
2,401
LT debt₩B
3,095
2,996
3,035
3,383
3,611
4,035
4,423
4,953
5,667
5,907
3,804
10.35%
7.53%
89
Revenue
₩7.646T
2.11%
1.00×
Cost of revenue
₩4.826T
2.20%
1.01×
Operating expenses
₩939.8B
2.06%
1.00×
Goodwill & intangibles
18.03%
Cash and investments
17.82%
Property and equipment
14.44%
Spread over hurdle
13.95%