6.979
Revenue₩B
11.48
12.41
13.16
14.23
15.56
17.08
18.75
20.59
21.88
23.47
7.686
8.57%
8.30%
76
29.33
Revenue growth%
19.77
21.54
24.17
25.15
23.13
23.17
23.59
23.94
23.62
26.36
19.84
23.62
23.60
30
15.71
Gross margin%
20.83
21.87
22.13
24.97
25.54
23.76
25.22
25.55
22.68
20.38
14.45
23.76
23.22
20
4.46
Operating margin%
28.10
29.97
27.24
29.01
26.81
25.54
23.11
24.50
26.90
29.32
13.87
25.54
27.07
22
26.75
Net margin%
1.48
3.19
2.28
3.41
3.15
2.43
0.40
2.49
2.84
1.79
27.42
2.43
2.46
68
11.26
P/E ratio (avg)x
18.60
20.30
22.68
25.25
28.75
32.04
34.91
34.92
41.25
39.85
17.23
34.92
30.40
32
20.59
EV/EBITx
21.98
21.49
22.00
25.17
25.37
24.63
28.20
32.12
35.15
40.53
28.40
32.12
25.27
88
20.95
FCF yield (avg)%
9.62
11.48
10.28
12.36
14.21
15.18
14.51
13.55
16.50
17.07
2.85
15.18
13.88
76
16.52
FCF margin%
8.50
9.64
7.91
10.89
11.74
13.36
13.09
14.91
17.09
14.85
18.43
14.85
12.42
43
0.939
FCF / Net incomex
0.686
0.733
0.814
0.842
0.950
1.078
1.254
1.439
1.618
1.537
0.134
1.439
1.014
52
23.05
ROIC%
26.10
23.70
20.71
19.05
18.03
18.63
16.39
17.09
17.94
15.69
23.56
17.09
18.33
55
8.99
Return on equity%
14.76
15.57
16.63
18.49
21.18
18.34
20.62
20.43
19.11
18.18
19.31
19.11
18.42
92
17.12
Return on assets%
19.51
19.76
17.50
19.29
17.73
15.38
15.44
13.55
15.77
16.78
3.37
15.44
17.14
17
704.45
EPS₩
409.70
380.25
373.26
383.58
377.37
383.34
353.48
304.46
318.78
300.73
783.70
(4.44%)
(3.96%)
—
7.40
EPS growth%
12.10
14.19
16.79
14.94
12.98
15.28
12.42
11.41
11.93
10.74
8.52
11.93
12.70
85
898.85
Bookvalue per sh₩
247.34
271.16
268.95
249.14
256.38
240.91
253.66
231.13
233.54
208.61
699.95
(4.04%)
(2.98%)
—
824.94
FCF per share₩
615.40
605.13
667.15
745.46
837.95
910.09
889.55
975.54
997.03
1,098
194.34
5.55%
6.49%
—
592.52
Dividend per sh₩
919.68
864.18
951.61
1,084
1,156
1,286
1,239
1,285
1,387
1,318
172.18
2.65%
4.95%
—
2.04
Div yield (avg)%
17.31
15.57
14.56
15.87
13.74
11.41
9.54
9.36
6.42
4.29
3.16
9.36
12.58
82
23.52
Payout ratio%
16.62
17.11
15.79
17.35
18.32
20.84
18.32
16.72
15.30
13.47
6.47
16.72
16.91
76
13.72
Shares (diluted)M
21.50
24.96
28.79
32.47
32.70
36.54
36.02
41.69
47.36
48.20
13.78
8.07%
9.57%
7
14.07
Buyback yield%
23.06
25.91
27.96
28.46
26.82
25.11
23.51
24.80
24.48
26.75
24.56
24.80
25.51
56
1.694
D/E ratiox
0.587
0.687
0.798
0.867
0.965
1.129
1.330
1.452
1.744
2.092
0.123
1.452
1.047
54
8.666
Enterprise value₩B
21.91
22.37
21.68
21.19
21.21
23.90
26.79
27.26
29.22
30.83
14.00
7.77%
3.78%
58
7.129
LT debt₩B
1.003
0.988
1.023
0.975
0.915
0.884
0.955
0.889
0.969
1.070
4.929
3.18%
0.83%
18
Revenue
₩23.47B
8.30%
1.00×
Cost of revenue
₩16.43B
8.30%
1.00×
Operating expenses
₩3.530B
8.66%
1.03×
Cash and investments
15.87%
Spread over hurdle
(1.75%)