4.454
Revenue₩B
6.251
6.506
6.645
6.803
7.163
7.546
7.957
8.261
8.509
8.798
4.952
4.20%
3.90%
57
17.92
Revenue growth%
26.66
25.06
26.48
25.63
27.77
29.70
31.69
32.96
32.67
29.82
27.23
31.69
28.73
39
5.06
Gross margin%
5.92
6.55
8.02
5.47
5.65
3.16
3.34
1.49
0.40
0.40
11.61
1.49
4.40
86
29.65
Operating margin%
11.18
13.19
12.80
13.43
11.71
13.49
10.84
8.77
8.80
8.15
2.06
8.80
11.45
61
5.13
Net margin%
12.47
12.00
13.84
16.38
15.31
14.33
17.20
17.11
15.17
17.46
26.33
17.11
15.24
51
15.83
P/E ratio (avg)x
38.81
42.59
50.09
50.75
59.30
60.05
66.09
65.23
72.81
84.13
25.58
66.09
59.67
15
21.57
EV/EBITx
45.87
46.42
52.92
61.14
61.76
64.05
67.39
65.01
65.09
65.23
11.19
65.09
62.90
91
15.11
FCF yield (avg)%
13.81
14.92
15.87
17.04
16.98
19.80
22.11
22.07
24.10
21.75
17.27
22.07
18.42
8
16.33
FCF margin%
27.87
28.46
28.02
26.40
26.47
28.05
26.23
28.81
29.31
30.83
18.90
28.81
28.04
77
0.940
FCF / Net incomex
0.777
0.900
1.014
1.081
1.180
1.207
1.443
1.532
1.511
1.637
0.287
1.511
1.194
50
13.17
ROIC%
7.50
5.62
7.98
5.99
3.12
4.68
4.98
3.99
1.79
0.40
20.73
3.99
4.83
87
4.88
Return on equity%
19.10
18.29
19.33
19.59
16.94
17.89
20.13
18.69
16.75
13.84
5.67
17.89
18.49
30
24.99
Return on assets%
17.74
20.19
20.88
20.36
19.55
18.71
16.16
16.31
17.93
17.12
13.76
17.12
18.32
23
211.34
EPS₩
578.61
620.15
673.37
662.20
721.18
826.52
891.61
975.74
1,088
1,036
227.64
7.52%
6.46%
—
5.30
EPS growth%
9.33
9.94
12.79
12.05
13.02
11.98
12.39
13.14
12.51
12.58
21.67
12.51
12.45
75
83.36
Bookvalue per sh₩
764.25
853.85
964.57
972.75
1,012
1,089
1,211
1,320
1,312
1,518
145.00
8.45%
7.84%
—
75.08
FCF per share₩
96.55
87.98
84.90
86.64
94.66
94.17
101.42
93.46
92.18
97.61
243.85
0.61%
(1.26%)
—
139.71
Dividend per sh₩
297.01
304.99
308.47
319.40
356.43
318.14
355.55
334.80
327.96
367.11
173.30
0.59%
2.43%
—
27.96
Div yield (avg)%
16.97
18.02
19.93
19.43
21.52
20.52
22.13
23.13
25.93
27.85
26.49
23.13
21.02
29
8.46
Payout ratio%
7.46
8.49
6.50
6.84
8.16
7.80
4.99
6.10
4.77
3.82
8.67
4.99
6.67
40
19.35
Shares (diluted)M
15.77
13.60
11.69
11.23
11.35
11.07
10.39
9.369
8.093
7.930
20.29
(6.92%)
(6.96%)
33
27.93
Buyback yield%
4.79
7.27
5.40
2.67
5.08
3.39
3.95
2.93
3.24
1.54
20.03
3.24
3.67
14
0.369
D/E ratiox
1.916
1.961
2.070
1.881
1.714
1.762
1.762
1.900
2.052
1.974
1.460
1.900
1.908
61
7.356
Enterprise value₩B
5.194
5.238
5.158
5.864
5.762
5.939
5.725
6.468
6.668
7.164
3.997
4.45%
3.40%
20
2.707
LT debt₩B
6.592
6.700
6.067
5.963
5.530
5.888
6.006
5.717
5.742
5.278
3.286
(0.93%)
(2.09%)
79
Revenue
₩8.798B
3.90%
1.00×
Cost of revenue
₩5.019B
4.02%
1.01×
Operating expenses
₩1.865B
3.74%
0.98×
Cash and investments
18.53%
Return on capital
170.55%
Spread over hurdle
163.27%