2.569
Revenue₩B
4.978
5.075
5.139
5.133
5.242
5.284
5.261
5.360
5.405
5.375
2.704
0.50%
0.92%
8
28.59
Revenue growth%
25.55
23.31
23.07
23.84
25.05
24.01
21.05
22.06
22.04
23.88
28.67
22.06
23.58
40
25.71
Gross margin%
29.28
29.24
30.30
33.16
33.84
36.59
34.60
36.32
34.04
33.91
16.46
34.60
33.87
9
21.62
Operating margin%
15.04
15.84
18.43
21.15
22.41
21.98
23.18
24.05
24.93
22.08
22.02
23.18
22.03
58
28.67
Net margin%
8.53
7.33
9.54
7.23
6.43
7.17
5.91
8.59
6.19
5.48
7.71
6.19
7.20
34
18.16
P/E ratio (avg)x
6.332
6.142
6.425
6.670
6.604
6.380
6.515
7.385
8.100
7.662
29.80
7.385
6.559
20
17.92
EV/EBITx
38.28
41.91
38.90
38.02
36.64
32.13
30.53
28.26
24.73
22.03
10.78
28.26
34.39
31
11.70
FCF yield (avg)%
30.03
29.09
28.77
26.99
29.67
27.18
27.97
28.66
25.78
23.28
20.28
27.18
28.31
8
11.74
FCF margin%
9.61
8.11
8.08
8.10
6.38
5.58
7.87
6.27
4.60
2.05
22.85
5.58
7.12
91
1.470
FCF / Net incomex
1.319
1.327
1.317
1.175
1.283
1.162
1.241
1.218
1.174
1.284
1.204
1.218
1.262
42
9.66
ROIC%
4.92
7.37
8.18
7.22
9.09
9.30
11.00
11.28
13.53
12.31
11.51
11.28
9.20
44
17.36
Return on equity%
9.12
10.60
9.77
11.37
12.91
14.10
15.95
14.70
12.19
13.50
3.63
14.10
12.55
60
27.25
Return on assets%
19.79
22.06
19.90
22.44
23.53
21.81
21.16
22.76
22.99
24.92
25.12
22.76
22.25
59
158.73
EPS₩
915.17
992.14
972.02
995.32
1,125
1,010
938.75
1,018
1,091
1,014
171.69
(2.07%)
1.81%
—
20.81
EPS growth%
28.93
29.97
32.24
29.76
26.90
29.57
32.45
32.52
29.94
30.01
17.75
30.01
29.95
63
691.68
Bookvalue per sh₩
788.04
882.54
954.23
1,056
1,097
1,322
1,606
1,683
1,984
2,016
754.48
12.94%
9.74%
—
330.17
FCF per share₩
640.89
670.83
667.70
652.77
638.73
629.88
643.50
666.85
604.71
557.37
863.40
(2.69%)
(2.67%)
—
891.46
Dividend per sh₩
1,063
1,075
1,124
1,202
1,403
1,582
1,893
2,143
2,448
2,897
725.11
15.61%
11.25%
—
29.27
Div yield (avg)%
0.40
0.40
0.40
0.83
2.40
4.45
6.56
9.29
11.02
9.63
14.17
9.29
3.42
75
13.62
Payout ratio%
0.40
1.19
3.81
4.70
2.93
2.59
2.55
2.60
2.85
2.67
25.53
2.60
2.63
91
3.566
Shares (diluted)M
4.351
4.213
4.955
5.305
6.242
6.000
6.125
6.865
8.012
8.327
3.545
5.93%
6.36%
38
29.06
Buyback yield%
16.39
18.00
20.07
21.48
19.34
21.05
22.40
24.39
22.48
23.13
11.35
22.48
21.26
46
0.912
D/E ratiox
0.235
0.260
0.273
0.255
0.253
0.271
0.287
0.274
0.264
0.303
0.771
0.274
0.267
63
0.349
Enterprise value₩B
3.291
3.494
4.066
4.818
4.639
4.727
5.336
5.466
6.122
5.969
3.558
5.17%
7.56%
46
4.341
LT debt₩B
0.790
0.852
0.867
0.928
0.927
1.026
1.156
1.320
1.494
1.510
3.917
10.25%
7.85%
94
Revenue
₩5.375B
0.92%
1.00×
Cost of revenue
₩3.047B
1.02%
1.01×
Operating expenses
₩582.7M
1.37%
1.05×
Cash and investments
16.92%
Spread over hurdle
46.36%