1,164
Revenue₩B
1,376
1,432
1,456
1,462
1,470
1,489
1,512
1,559
1,558
1,567
1,200
1.28%
1.53%
26
7.72
Revenue growth%
26.01
24.02
26.84
24.65
27.64
25.92
23.12
22.78
21.30
19.28
7.54
22.78
24.33
16
9.45
Gross margin%
11.19
13.36
14.07
11.76
12.72
10.50
13.10
15.20
16.72
19.10
25.75
15.20
13.23
42
5.28
Operating margin%
10.21
8.26
10.23
8.85
7.31
4.35
3.12
2.79
0.75
1.60
16.80
2.79
5.83
29
11.81
Net margin%
25.16
24.21
25.00
25.92
24.92
24.74
26.55
27.38
28.36
31.23
8.28
27.38
25.54
17
26.85
P/E ratio (avg)x
17.42
15.61
17.10
18.13
16.81
14.77
14.40
13.46
13.48
13.85
31.25
13.85
15.19
22
12.43
EV/EBITx
8.934
10.40
10.70
11.38
12.42
14.54
17.39
18.27
19.77
19.61
13.88
18.27
13.48
58
8.58
FCF yield (avg)%
24.65
21.77
24.35
23.23
21.22
21.55
20.23
22.82
25.13
22.20
15.34
22.20
22.51
72
6.60
FCF margin%
15.83
14.65
14.01
11.18
10.10
13.06
14.28
13.22
14.33
15.21
13.73
14.28
14.15
42
1.505
FCF / Net incomex
0.657
0.626
0.579
0.610
0.582
0.593
0.658
0.654
0.683
0.715
1.380
0.658
0.640
78
11.06
ROIC%
19.21
22.20
22.76
21.84
23.82
26.27
27.57
27.18
24.92
25.75
2.49
26.27
24.37
61
21.70
Return on equity%
20.99
21.92
24.90
22.38
19.83
20.10
22.61
24.57
24.22
21.51
10.66
22.61
22.15
21
17.78
Return on assets%
27.75
29.54
32.32
35.00
37.06
34.49
31.74
31.60
30.96
30.63
3.49
31.60
31.67
13
6,265
EPS₩
1,254
1,142
1,192
1,109
1,198
1,071
1,065
1,058
1,067
996.41
6,624
(3.62%)
(3.38%)
—
8.83
EPS growth%
16.95
17.95
20.46
17.78
20.74
18.06
19.47
18.31
16.76
16.31
27.12
18.06
18.00
81
3,873
Bookvalue per sh₩
7,485
6,702
7,242
6,729
6,820
7,533
7,320
6,511
6,015
6,639
1,875
(0.54%)
(1.63%)
—
3,570
FCF per share₩
12,597
14,537
15,892
17,581
18,983
20,507
21,408
25,915
28,090
30,813
8,865
10.17%
9.95%
—
3,607
Dividend per sh₩
6,863
6,552
6,149
6,253
5,871
6,507
6,289
5,948
5,658
5,481
3,794
(1.36%)
(1.19%)
—
26.66
Div yield (avg)%
27.55
30.20
28.43
26.52
24.28
23.92
25.71
27.61
26.55
28.36
24.43
26.55
27.05
92
8.39
Payout ratio%
17.36
18.57
20.42
21.88
18.89
18.50
21.37
20.54
20.73
22.19
11.01
20.73
20.48
63
66.66
Shares (diluted)M
52.79
47.72
53.11
59.57
53.00
49.28
52.58
52.59
52.64
54.00
63.09
0.37%
(0.39%)
31
23.36
Buyback yield%
12.35
13.80
10.93
10.39
12.99
13.87
11.93
10.39
9.09
7.74
12.97
10.39
11.43
82
0.921
D/E ratiox
1.584
1.763
1.766
1.947
1.854
2.166
2.093
2.133
2.470
2.842
0.774
2.166
2.020
79
487.3
Enterprise value₩B
880.7
1,010
1,001
1,086
1,169
1,207
1,424
1,548
1,636
1,809
348.1
9.13%
7.09%
62
1,032
LT debt₩B
739.7
874.7
970.5
1,113
1,226
1,372
1,347
1,425
1,656
1,889
73.78
9.03%
11.36%
54
Revenue
₩1.567T
1.53%
1.00×
Cost of revenue
₩1.032T
1.37%
0.98×
Operating expenses
₩241.3B
1.99%
1.05×
Cash and investments
24.16%
Spread over hurdle
23.03%