1.247
Revenue₩B
2.922
3.001
3.065
3.170
3.293
3.370
3.423
3.560
3.761
3.900
1.321
3.44%
3.13%
21
19.88
Revenue growth%
29.41
31.24
30.94
33.73
31.16
31.24
33.36
30.64
28.04
25.18
17.51
30.64
31.05
49
6.60
Gross margin%
16.15
16.21
19.15
16.96
15.87
13.94
13.20
11.48
12.43
11.14
9.52
12.43
14.91
14
19.11
Operating margin%
19.29
22.27
23.65
24.03
24.84
25.47
26.81
24.30
27.21
29.52
8.84
26.81
24.57
48
24.37
Net margin%
27.02
28.41
25.61
26.05
24.08
21.96
24.09
22.76
20.59
19.32
27.96
21.96
24.09
46
6.466
P/E ratio (avg)x
20.64
24.38
28.66
30.94
31.13
33.42
35.47
34.83
40.40
42.13
18.27
35.47
32.27
84
16.53
EV/EBITx
15.11
14.82
15.77
17.41
16.45
14.71
14.02
14.30
15.62
17.17
21.21
14.71
15.37
12
27.31
FCF yield (avg)%
16.65
14.09
11.83
14.01
15.49
15.01
17.93
15.47
13.42
10.58
21.06
15.01
14.55
70
26.11
FCF margin%
9.03
11.52
10.14
9.88
9.04
6.73
5.66
6.31
6.82
5.73
12.74
6.31
7.92
92
1.435
FCF / Net incomex
0.474
0.514
0.584
0.702
0.779
0.904
0.907
0.975
1.043
1.200
0.478
0.975
0.841
19
16.85
ROIC%
24.52
23.45
23.66
25.07
27.20
25.30
27.47
26.59
26.84
28.00
29.17
26.84
25.95
28
19.20
Return on equity%
24.46
24.64
25.73
24.79
27.20
26.39
26.68
29.09
28.48
29.11
20.70
28.48
26.54
67
14.84
Return on assets%
27.46
30.32
27.85
30.73
31.61
33.33
32.37
30.89
30.00
30.81
16.48
30.89
30.77
61
151.40
EPS₩
130.31
125.64
143.23
142.03
160.62
164.71
168.98
184.30
203.77
230.77
164.31
7.52%
6.36%
—
25.94
EPS growth%
16.93
19.65
20.47
18.14
21.09
23.00
24.37
22.23
25.23
25.25
14.79
24.37
21.66
52
77.65
Bookvalue per sh₩
35.96
38.54
39.97
38.55
36.74
38.02
40.15
39.81
42.07
44.06
168.57
3.70%
1.93%
—
23.44
FCF per share₩
57.57
49.55
46.97
50.29
47.39
44.85
41.21
37.66
36.67
39.93
37.77
(3.37%)
(3.31%)
—
26.44
Dividend per sh₩
58.45
56.48
65.17
62.45
70.44
77.03
74.09
87.07
90.04
102.00
36.69
7.69%
7.37%
—
28.07
Div yield (avg)%
19.41
20.71
22.33
21.66
18.81
17.03
17.94
15.20
13.33
10.66
10.15
15.20
18.38
94
28.02
Payout ratio%
10.69
9.63
7.31
8.11
6.32
4.62
4.58
4.94
7.65
5.11
17.47
4.94
6.81
68
18.72
Shares (diluted)M
20.22
18.46
20.13
18.78
20.09
21.17
21.85
23.83
22.47
24.59
17.84
4.13%
1.77%
29
16.55
Buyback yield%
31.79
32.42
32.14
32.31
30.63
27.66
26.83
28.48
25.64
27.89
25.16
27.66
29.56
35
1.260
D/E ratiox
1.386
1.537
1.653
1.741
1.986
2.289
2.336
2.373
2.220
2.065
0.972
2.289
2.025
72
1.354
Enterprise value₩B
1.917
2.306
2.651
2.635
2.976
2.942
3.135
3.530
3.947
4.699
1.638
9.56%
9.21%
25
2.266
LT debt₩B
1.569
1.656
1.732
1.565
1.517
1.639
1.755
1.601
1.614
1.490
2.661
(0.35%)
(0.49%)
68
Revenue
₩3.900B
3.13%
1.00×
Cost of revenue
₩1.905B
3.21%
1.01×
Operating expenses
₩836.7M
3.16%
1.00×
Cash and investments
14.92%
Spread over hurdle
20.40%