4.649
Revenue₩B
4.643
4.754
5.019
5.127
5.332
5.521
5.682
5.774
6.061
6.320
5.018
3.46%
3.38%
31
14.77
Revenue growth%
4.17
3.03
2.16
1.09
3.03
4.29
4.47
1.75
3.18
0.65
19.49
3.18
3.03
12
6.00
Gross margin%
31.59
29.09
28.92
26.97
25.78
25.24
25.10
25.53
27.09
24.28
19.65
25.24
26.37
93
2.52
Operating margin%
8.61
8.55
8.67
8.49
7.23
9.57
12.06
11.20
13.05
11.69
13.01
11.69
9.12
67
9.99
Net margin%
23.24
24.10
21.84
23.25
20.41
21.80
19.47
19.65
22.26
19.87
29.63
19.87
21.82
18
35.17
P/E ratio (avg)x
14.62
15.72
16.53
17.30
17.64
20.05
19.40
18.79
18.40
17.40
18.44
18.79
17.52
46
34.38
EV/EBITx
14.63
14.16
14.26
14.80
14.11
12.82
10.99
10.55
9.169
7.766
15.45
10.55
13.47
7
19.78
FCF yield (avg)%
11.67
10.67
10.20
11.93
14.24
16.55
17.14
17.75
18.89
21.39
23.30
17.75
15.40
84
7.02
FCF margin%
18.07
17.35
17.52
19.73
16.80
15.78
17.48
15.68
15.43
15.98
19.35
15.78
17.07
60
0.745
FCF / Net incomex
1.548
1.781
1.819
1.924
2.296
2.307
2.734
2.939
3.232
3.180
1.710
2.939
2.301
66
6.60
ROIC%
9.16
7.96
5.04
4.09
3.17
5.13
3.18
1.02
2.12
0.40
4.57
2.12
3.64
88
7.57
Return on equity%
11.13
13.15
15.21
13.59
12.54
14.88
12.93
10.01
8.92
6.64
28.73
10.01
12.73
69
15.51
Return on assets%
11.32
10.35
8.78
8.07
7.53
5.84
8.37
10.75
10.37
9.99
27.47
9.99
9.39
81
323.16
EPS₩
157.66
149.38
140.80
131.57
123.84
120.18
126.06
127.80
129.84
121.30
354.64
(0.41%)
(2.57%)
—
29.24
EPS growth%
9.81
9.34
11.09
10.59
9.92
7.43
4.46
4.58
5.19
3.46
14.23
4.58
8.38
46
174.21
Bookvalue per sh₩
388.94
362.47
338.32
351.95
336.26
336.53
307.26
307.32
291.18
287.62
105.38
(3.08%)
(3.52%)
—
104.95
FCF per share₩
379.27
380.22
389.16
395.26
388.66
393.11
392.23
389.33
369.70
397.89
348.51
0.47%
0.33%
—
311.34
Dividend per sh₩
723.81
769.10
882.95
861.39
984.48
1,028
1,190
1,267
1,519
1,827
257.10
13.16%
10.50%
—
2.74
Div yield (avg)%
16.62
17.13
16.18
16.08
15.84
14.72
12.54
12.67
12.76
15.36
14.73
12.76
15.60
8
6.09
Payout ratio%
25.42
25.97
26.90
25.44
25.65
22.71
24.16
24.97
26.76
25.59
29.59
24.97
25.51
22
6.694
Shares (diluted)M
6.436
5.735
5.766
5.313
5.764
5.041
4.479
4.296
4.226
4.192
6.864
(6.17%)
(4.80%)
52
24.05
Buyback yield%
14.85
14.59
16.97
14.68
11.86
12.33
12.25
11.72
10.48
10.25
19.55
11.72
12.29
50
0.617
D/E ratiox
1.600
1.851
2.000
2.218
2.182
2.469
2.671
2.658
2.508
2.671
1.298
2.658
2.344
52
1.378
Enterprise value₩B
4.648
4.769
5.151
4.741
4.914
4.618
4.510
4.709
4.680
5.099
0.976
0.74%
0.22%
65
6.250
LT debt₩B
3.780
3.838
3.799
4.019
4.135
4.683
5.353
5.981
5.990
5.961
5.381
7.59%
5.03%
92
Revenue
₩6.320B
3.38%
1.00×
Cost of revenue
₩4.424B
3.38%
1.00×
Operating expenses
₩987.9M
3.05%
0.97×
Cash and investments
15.49%
Spread over hurdle
(0.89%)