5.094
Revenue₩B
15.53
15.83
16.15
16.25
16.99
17.72
18.52
19.39
19.64
20.00
5.238
3.32%
2.64%
88
5.85
Revenue growth%
27.82
29.49
30.72
33.16
30.77
29.93
27.77
25.60
28.04
25.87
20.60
27.77
28.77
87
24.69
Gross margin%
28.85
30.60
31.11
33.88
32.12
34.94
34.30
32.14
30.20
30.71
7.04
32.14
31.61
26
27.57
Operating margin%
13.32
13.80
15.74
13.53
15.62
16.98
17.31
14.85
14.75
12.07
19.49
14.85
14.80
63
27.79
Net margin%
12.08
11.36
10.76
9.31
9.48
8.15
5.85
4.67
2.35
2.30
6.82
4.67
8.73
53
23.05
P/E ratio (avg)x
16.18
18.35
20.93
21.92
23.55
23.07
24.06
23.69
24.61
24.26
33.53
24.06
23.31
65
16.96
EV/EBITx
34.73
36.01
33.55
31.37
36.47
33.86
33.89
36.60
41.36
39.53
8.459
36.60
35.37
68
23.23
FCF yield (avg)%
18.19
20.18
21.49
22.01
24.81
27.14
29.55
29.81
32.59
30.48
19.82
29.81
25.98
15
21.10
FCF margin%
16.23
14.29
16.99
18.79
21.67
20.96
23.45
21.70
19.88
20.72
18.00
20.96
20.30
62
1.033
FCF / Net incomex
1.342
1.436
1.329
1.425
1.592
1.678
1.807
1.802
2.016
1.926
1.772
1.807
1.635
34
10.45
ROIC%
20.62
21.51
23.19
22.46
21.83
19.63
20.30
18.05
18.81
18.83
2.08
18.83
20.46
68
23.06
Return on equity%
8.99
6.55
5.39
5.55
2.95
3.21
2.79
0.40
0.40
0.40
8.67
0.40
3.08
30
13.78
Return on assets%
20.86
23.77
24.41
25.35
25.00
27.20
29.05
30.56
29.96
28.04
8.07
29.05
26.28
47
646.53
EPS₩
902.13
1,024
1,092
1,298
1,463
1,546
1,542
1,726
1,757
1,906
707.20
5.43%
7.64%
—
15.95
EPS growth%
23.63
23.22
20.42
21.93
19.54
17.10
16.02
16.79
16.33
18.75
13.84
16.79
19.15
8
182.95
Bookvalue per sh₩
295.80
296.12
329.66
348.92
394.89
436.53
463.09
453.87
498.19
539.85
538.72
6.45%
5.49%
—
205.35
FCF per share₩
468.28
432.82
462.65
433.47
377.39
388.92
388.40
418.29
388.16
373.09
262.58
(0.23%)
(2.07%)
—
291.99
Dividend per sh₩
815.68
844.98
880.35
772.59
783.32
801.86
824.71
733.96
811.07
780.98
360.77
(0.06%)
(0.30%)
—
10.44
Div yield (avg)%
22.19
22.50
20.03
21.34
22.29
22.26
22.02
24.55
24.93
24.90
7.03
24.55
22.27
59
22.63
Payout ratio%
28.96
28.06
29.18
28.19
29.84
29.57
29.33
30.61
30.74
30.50
28.45
30.50
29.45
43
14.77
Shares (diluted)M
25.20
26.32
25.28
27.22
30.06
33.77
37.47
42.13
42.84
49.75
15.05
10.61%
8.81%
75
20.85
Buyback yield%
22.05
20.71
18.82
18.86
18.96
16.91
19.38
18.94
17.20
16.80
10.01
17.20
18.90
62
1.021
D/E ratiox
1.615
1.636
1.701
1.704
1.899
2.007
2.172
2.482
2.883
2.963
0.395
2.482
1.953
41
14.31
Enterprise value₩B
18.15
17.93
17.21
19.34
18.68
20.85
21.65
21.31
24.25
24.05
3.435
5.18%
2.45%
15
4.337
LT debt₩B
21.36
24.03
26.50
27.91
26.95
29.68
30.89
32.13
30.91
35.19
1.903
5.48%
5.13%
52
Revenue
₩20.00B
2.64%
1.00×
Cost of revenue
₩9.587B
2.68%
1.00×
Operating expenses
₩3.544B
2.89%
1.03×
Cash and investments
14.21%
Spread over hurdle
26.29%