3.326
Revenue₩B
6.979
7.201
7.367
7.859
8.159
8.618
8.961
9.478
9.988
10.44
3.484
5.05%
4.45%
10
9.45
Revenue growth%
28.64
28.06
29.15
27.51
27.99
28.97
29.01
28.90
29.77
31.17
2.36
29.01
28.93
25
2.05
Gross margin%
5.51
6.74
8.14
8.72
7.11
6.26
8.91
8.90
8.29
9.61
19.15
8.90
8.21
81
26.17
Operating margin%
14.06
15.19
17.37
18.44
18.00
18.97
18.41
17.78
19.89
19.01
26.66
18.97
18.21
69
8.13
Net margin%
22.97
25.36
26.46
26.99
25.75
27.79
30.67
30.54
29.76
28.24
11.34
29.76
27.39
92
6.442
P/E ratio (avg)x
14.49
14.12
15.06
14.69
17.59
19.42
18.82
18.65
18.45
21.50
29.82
18.82
18.02
40
18.02
EV/EBITx
30.21
28.43
28.60
31.81
35.44
34.26
36.27
33.87
31.03
31.91
22.60
33.87
31.86
23
16.81
FCF yield (avg)%
8.85
6.52
3.95
3.05
1.70
3.31
4.40
5.49
4.50
4.21
24.24
4.40
4.31
90
18.87
FCF margin%
7.09
9.84
7.80
6.15
3.27
0.94
0.65
0.40
0.40
0.40
15.67
0.40
2.11
56
0.136
FCF / Net incomex
1.725
1.721
1.943
2.084
2.096
2.048
1.960
2.059
1.960
2.258
0.935
2.048
2.004
17
2.93
ROIC%
2.60
1.35
0.40
0.40
0.40
0.40
2.72
0.65
0.40
0.40
3.37
0.40
0.40
62
29.13
Return on equity%
13.34
16.05
14.29
13.79
14.94
14.65
16.21
18.78
16.55
15.96
11.57
16.21
15.45
45
4.95
Return on assets%
0.40
1.28
1.57
2.42
5.40
8.03
5.15
7.25
10.01
11.25
10.01
8.03
5.28
80
89.30
EPS₩
47.70
51.40
55.00
49.69
45.01
42.38
41.37
43.98
46.50
49.68
95.45
2.00%
(0.66%)
—
26.71
EPS growth%
23.61
23.83
22.38
22.35
24.53
23.96
26.41
26.77
28.63
26.52
8.03
26.52
24.24
11
115.21
Bookvalue per sh₩
264.86
261.22
291.77
279.44
301.47
296.00
284.02
302.02
290.33
274.10
92.25
(1.89%)
1.55%
—
170.05
FCF per share₩
49.38
50.92
49.01
45.84
43.61
43.13
43.55
45.99
51.13
49.84
202.77
2.71%
(0.47%)
—
42.63
Dividend per sh₩
211.13
210.27
208.36
236.59
251.34
269.56
292.25
301.82
324.95
343.76
190.97
6.46%
6.66%
—
23.29
Div yield (avg)%
19.40
16.40
19.34
22.20
19.76
19.25
16.57
15.71
13.29
15.17
28.98
15.71
17.91
45
24.24
Payout ratio%
20.26
20.20
19.71
21.62
22.48
22.29
20.72
22.13
19.34
17.14
28.98
20.72
20.49
23
32.76
Shares (diluted)M
49.50
53.55
54.59
61.16
70.47
76.25
84.23
98.23
112.1
110.0
32.83
9.32%
9.50%
8
13.50
Buyback yield%
15.34
15.68
16.31
17.88
19.11
18.44
18.97
20.44
22.12
24.89
28.23
20.44
18.70
43
1.372
D/E ratiox
1.508
1.747
1.961
2.045
2.040
2.315
2.298
2.330
2.649
2.641
0.693
2.330
2.172
18
8.931
Enterprise value₩B
8.321
8.348
7.678
7.713
7.532
6.663
6.076
5.267
5.473
5.115
10.31
(7.45%)
(5.90%)
38
1.230
LT debt₩B
3.547
3.183
2.956
2.909
3.149
3.277
3.503
3.308
3.049
3.366
9.592
1.34%
(0.43%)
40
Revenue
₩10.44B
4.45%
1.00×
Cost of revenue
₩7.119B
4.37%
0.99×
Operating expenses
₩2.128B
5.03%
1.06×
Goodwill & intangibles
21.07%
Cash and investments
17.16%
Spread over hurdle
34.48%