4.417
Revenue₩B
31.25
32.40
33.60
34.87
36.27
37.11
37.04
37.02
37.92
38.93
4.833
1.43%
2.37%
77
19.12
Revenue growth%
19.46
16.91
15.24
16.80
16.58
13.82
13.50
12.69
11.81
10.90
7.96
12.69
14.53
20
25.89
Gross margin%
19.89
18.93
16.62
19.21
18.10
17.97
15.06
18.02
17.85
19.58
19.18
17.97
18.06
69
15.33
Operating margin%
24.51
25.34
28.07
26.67
27.58
25.98
27.52
28.92
31.76
33.14
9.65
28.92
27.55
14
7.01
Net margin%
19.09
20.63
20.77
19.16
16.72
18.69
20.58
22.78
24.52
26.43
11.89
22.78
20.61
77
6.535
P/E ratio (avg)x
15.11
13.35
11.72
12.83
11.73
11.57
10.84
10.87
11.96
12.19
19.48
11.57
11.84
80
34.50
EV/EBITx
19.21
19.53
19.32
22.18
24.13
22.45
22.24
25.06
23.20
22.75
14.51
22.75
22.35
20
13.63
FCF yield (avg)%
12.24
14.19
16.86
14.27
16.86
18.10
15.79
13.79
13.00
12.96
3.68
13.79
14.23
39
5.86
FCF margin%
25.91
27.61
27.59
26.86
25.03
27.69
26.23
26.81
27.33
28.32
9.13
27.33
27.10
79
0.359
FCF / Net incomex
0.110
0.117
0.112
0.110
0.107
0.112
0.116
0.124
0.139
0.160
1.745
0.124
0.114
77
16.01
ROIC%
19.67
22.65
24.72
27.51
28.88
29.89
31.83
34.16
36.44
34.61
26.48
34.16
29.39
43
20.45
Return on equity%
22.78
23.92
24.20
26.16
28.32
30.25
32.11
33.87
35.42
37.32
20.52
33.87
29.29
46
19.05
Return on assets%
17.12
15.81
17.61
17.43
19.99
22.52
25.46
23.65
25.76
28.38
5.46
25.46
21.26
88
310.25
EPS₩
558.98
554.65
626.15
619.19
619.09
610.63
725.01
856.52
851.86
834.94
343.91
6.17%
4.38%
—
19.96
EPS growth%
0.40
1.67
3.41
1.09
3.81
6.61
9.09
7.52
8.61
11.06
17.08
8.61
5.21
12
950.77
Bookvalue per sh₩
818.63
825.73
895.47
912.06
817.40
891.76
880.25
826.86
860.57
904.60
223.76
2.05%
1.72%
—
681.23
FCF per share₩
1,467
1,440
1,572
1,682
1,923
1,986
1,935
2,170
2,126
2,391
1,079
4.45%
5.68%
—
744.55
Dividend per sh₩
196.77
202.06
202.52
223.45
214.82
194.65
174.34
178.40
178.94
164.37
768.07
(5.21%)
(2.34%)
—
13.14
Div yield (avg)%
21.52
22.63
24.93
23.00
24.76
22.83
25.10
23.83
21.46
22.60
29.12
22.83
22.91
83
25.73
Payout ratio%
5.24
7.07
4.80
4.62
7.09
7.48
9.43
8.08
7.61
7.19
5.14
7.61
7.14
51
7.758
Shares (diluted)M
10.75
10.51
12.24
13.11
14.06
15.62
17.15
17.06
16.40
19.30
7.710
6.54%
6.72%
28
29.70
Buyback yield%
11.96
10.64
12.50
11.25
12.87
14.84
13.17
11.22
9.95
7.39
2.51
11.22
11.60
73
1.776
D/E ratiox
1.695
1.512
1.487
1.595
1.429
1.258
1.211
1.224
1.139
1.229
1.755
1.224
1.344
69
4.004
Enterprise value₩B
20.07
21.93
22.67
19.60
18.39
16.95
15.45
15.75
15.89
15.43
17.67
(3.44%)
(2.44%)
12
26.03
LT debt₩B
30.30
29.59
31.64
32.49
33.63
34.29
32.23
34.94
32.70
28.55
8.610
(3.22%)
(1.93%)
13
Revenue
₩38.93B
2.37%
1.00×
Cost of revenue
₩22.96B
2.63%
1.03×
Operating expenses
₩5.472B
1.60%
0.93×
Cash and investments
16.19%
Spread over hurdle
12.24%