1,436
Revenue₩B
754.7
808.5
899.8
970.7
1,039
1,109
1,200
1,334
1,444
1,579
1,531
8.73%
8.39%
26
28.78
Revenue growth%
31.85
34.84
33.06
34.35
35.83
34.49
33.05
31.33
29.18
28.51
29.75
31.33
33.05
78
9.79
Gross margin%
6.92
9.23
12.05
10.06
8.66
8.86
7.58
7.01
7.57
8.25
15.36
7.58
8.46
12
15.40
Operating margin%
11.37
9.49
7.37
7.11
5.17
2.22
3.85
6.66
7.20
4.56
17.11
4.56
6.88
40
25.28
Net margin%
14.83
15.23
13.20
15.84
16.50
14.39
16.82
13.95
14.51
15.39
13.64
14.51
15.03
30
16.73
P/E ratio (avg)x
12.87
12.45
13.36
13.82
15.23
17.34
16.40
17.53
16.44
15.28
26.20
16.44
15.26
72
12.90
EV/EBITx
41.52
42.76
48.78
50.52
57.14
62.21
66.86
64.30
69.50
67.86
34.68
66.86
59.67
25
16.19
FCF yield (avg)%
5.79
5.51
8.32
10.71
11.61
13.07
10.88
10.34
10.33
11.84
23.75
10.88
10.52
5
2.82
FCF margin%
13.22
11.16
14.12
16.45
16.08
15.71
16.25
17.98
19.54
17.83
20.41
17.83
16.17
19
0.161
FCF / Net incomex
0.691
0.630
0.618
0.574
0.523
0.577
0.597
0.659
0.595
0.602
1.476
0.597
0.599
13
28.75
ROIC%
26.13
28.24
27.66
27.59
26.83
25.39
23.27
25.76
26.76
24.71
14.63
25.39
26.44
56
19.64
Return on equity%
20.36
22.87
24.25
25.71
22.77
25.69
22.72
21.08
20.05
21.85
29.81
21.85
22.74
52
13.81
Return on assets%
28.10
25.29
23.43
20.96
21.67
22.94
22.02
23.59
23.54
24.96
18.71
23.54
23.49
19
28,200
EPS₩
62,688
73,032
77,056
78,660
83,828
92,003
110,478
123,612
144,457
153,262
30,321
12.83%
11.51%
—
28.17
EPS growth%
0.68
0.40
0.40
0.40
1.81
3.57
1.09
0.40
0.40
0.40
26.04
0.40
0.40
65
19,104
Bookvalue per sh₩
5,979
6,636
7,100
7,615
8,008
8,844
9,457
8,793
8,215
8,013
31,067
0.01%
3.32%
—
4,912
FCF per share₩
24,012
25,274
27,812
30,037
30,061
33,495
32,553
32,873
30,826
34,701
9,979
2.91%
3.40%
—
9,964
Dividend per sh₩
33,925
35,568
38,831
43,779
43,938
41,955
43,693
46,413
48,009
53,731
28,476
4.11%
5.88%
—
5.72
Div yield (avg)%
23.07
25.27
27.28
27.57
25.17
27.82
30.01
28.10
25.27
25.34
29.51
27.82
26.31
82
19.05
Payout ratio%
12.51
13.42
11.24
13.61
15.51
15.93
16.39
19.02
17.04
17.79
3.76
17.04
15.72
51
43.29
Shares (diluted)M
44.67
47.93
51.60
58.76
53.56
51.98
56.95
51.73
46.73
52.81
42.79
(0.28%)
1.92%
55
27.60
Buyback yield%
16.42
17.21
14.33
14.25
12.86
11.31
13.25
11.07
13.11
10.29
3.44
11.31
13.18
6
0.504
D/E ratiox
1.204
1.265
1.231
1.408
1.447
1.346
1.490
1.638
1.530
1.715
1.231
1.530
1.428
11
627.7
Enterprise value₩B
2,148
2,313
2,450
2,393
2,393
2,295
2,689
2,731
2,988
2,864
1,741
3.66%
3.27%
50
1,528
LT debt₩B
991.8
991.7
1,023
1,196
1,217
1,171
1,212
1,170
1,214
1,176
1,710
(0.68%)
2.39%
27
Revenue
₩1.579T
8.39%
1.00×
Cost of revenue
₩1.105T
8.39%
1.00×
Operating expenses
₩329.4B
8.45%
1.01×
Cash and investments
16.60%
Spread over hurdle
(4.88%)