3.053
Revenue₩B
6.293
6.382
6.351
6.506
6.634
6.812
6.806
6.861
6.876
6.982
3.146
1.03%
1.26%
27
28.84
Revenue growth%
29.65
32.35
29.70
29.94
28.31
25.37
27.22
27.07
29.64
31.86
12.06
27.22
29.64
62
5.13
Gross margin%
7.65
10.31
10.93
12.80
12.69
11.60
10.04
8.32
5.67
4.74
12.03
8.32
10.18
22
16.98
Operating margin%
9.40
7.02
9.71
7.40
4.80
5.38
3.77
2.85
2.86
1.62
2.20
2.86
5.09
33
14.85
Net margin%
16.71
18.47
20.36
20.17
19.42
18.72
18.04
19.79
20.96
20.32
20.42
19.79
19.60
47
30.93
P/E ratio (avg)x
31.60
35.24
32.12
35.53
36.30
33.50
31.03
33.14
34.81
33.73
17.97
33.50
33.61
72
35.58
EV/EBITx
12.69
14.60
16.59
17.87
20.62
21.94
24.37
25.48
28.46
28.47
23.31
25.48
21.28
91
26.59
FCF yield (avg)%
21.41
21.67
21.89
22.69
24.89
24.40
25.49
26.30
23.72
26.05
2.51
25.49
24.06
31
25.33
FCF margin%
12.11
12.18
15.00
12.01
14.14
12.64
11.90
13.41
15.24
16.94
19.11
13.41
13.02
27
1.658
FCF / Net incomex
0.462
0.499
0.557
0.514
0.577
0.597
0.657
0.709
0.777
0.725
0.798
0.709
0.587
32
2.57
ROIC%
16.06
16.99
14.12
12.50
12.39
14.62
13.63
15.03
15.51
15.26
3.87
15.03
14.83
14
12.57
Return on equity%
11.18
9.15
9.54
10.65
12.01
11.75
12.05
9.57
9.64
12.51
10.97
11.75
10.91
81
9.45
Return on assets%
1.58
0.43
0.40
2.49
0.40
2.20
2.17
1.64
1.91
4.55
7.13
2.17
1.78
45
510.91
EPS₩
224.38
214.37
234.56
241.02
259.00
286.59
331.67
312.98
326.20
346.21
553.83
5.98%
5.55%
—
10.91
EPS growth%
34.26
33.76
34.30
34.37
33.28
35.35
32.97
35.86
35.75
35.30
5.39
35.35
34.33
8
421.81
Bookvalue per sh₩
159.85
171.32
174.63
177.66
184.87
187.88
172.93
184.30
210.29
217.82
527.86
3.33%
4.22%
—
394.92
FCF per share₩
141.33
130.28
122.95
137.34
146.17
146.11
166.86
167.58
176.19
170.00
481.10
3.07%
2.65%
—
105.04
Dividend per sh₩
555.79
539.81
542.82
573.76
656.71
743.62
804.27
882.42
831.41
895.82
91.76
6.41%
5.82%
—
2.16
Div yield (avg)%
23.41
23.97
22.53
23.10
25.54
27.96
25.07
26.19
25.18
25.89
27.34
25.89
25.12
22
15.28
Payout ratio%
8.05
10.99
9.68
9.12
10.53
11.81
9.03
8.93
8.89
11.43
12.46
9.03
9.40
93
8.528
Shares (diluted)M
8.169
8.253
8.296
9.370
8.867
9.340
9.889
10.33
11.23
11.82
8.421
5.92%
4.43%
30
15.42
Buyback yield%
3.30
3.31
4.95
5.63
8.52
9.09
10.64
12.70
13.90
14.65
4.15
12.70
8.81
7
1.255
D/E ratiox
1.795
1.877
2.114
2.272
2.386
2.479
2.551
2.797
2.834
2.859
0.575
2.797
2.432
74
4.745
Enterprise value₩B
0.554
0.506
0.526
0.561
0.563
0.582
0.657
0.613
0.625
0.587
4.343
0.84%
(0.36%)
6
0.536
LT debt₩B
0.500
0.578
0.649
0.620
0.627
0.703
0.696
0.701
0.683
0.755
1.722
3.81%
4.68%
16
Revenue
₩6.982B
1.26%
1.00×
Cost of revenue
₩3.659B
1.43%
1.02×
Operating expenses
₩1.148B
1.38%
1.01×
Cash and investments
17.85%
Spread over hurdle
27.40%