4.365
Revenue₩B
4.396
4.727
5.105
5.346
5.662
5.856
6.137
6.525
6.869
7.190
4.659
4.89%
5.39%
94
8.25
Revenue growth%
10.95
11.41
12.16
10.33
11.06
9.71
9.81
10.14
8.44
6.03
15.75
9.71
10.23
77
26.90
Gross margin%
15.35
14.37
12.24
11.08
12.75
13.67
14.22
17.10
20.03
17.29
7.96
17.10
14.29
60
26.66
Operating margin%
8.67
7.94
10.04
11.24
10.47
8.73
10.32
12.47
14.58
12.48
24.31
12.47
10.40
13
16.03
Net margin%
23.88
24.67
24.13
27.02
24.51
23.29
20.64
23.04
22.54
23.03
29.31
23.03
23.58
49
12.97
P/E ratio (avg)x
8.423
7.945
7.814
8.347
9.126
9.580
9.881
8.919
9.006
8.727
8.343
9.006
8.823
37
7.559
EV/EBITx
25.29
27.14
28.49
31.18
33.28
33.07
33.13
39.29
42.29
45.66
33.25
39.29
33.10
35
14.09
FCF yield (avg)%
25.44
27.20
28.70
26.34
23.91
26.71
26.78
26.51
29.51
32.24
13.46
26.78
26.75
43
19.37
FCF margin%
17.05
20.00
21.35
18.95
18.36
20.60
22.85
25.59
26.30
26.20
27.34
25.59
20.98
48
1.761
FCF / Net incomex
0.939
0.949
0.913
0.960
1.026
0.977
0.892
0.913
0.852
0.832
0.441
0.892
0.926
17
20.51
ROIC%
30.10
31.25
32.31
35.31
37.45
35.31
37.36
40.14
41.40
43.80
12.15
40.14
36.33
21
10.35
Return on equity%
15.88
14.56
16.83
15.84
14.28
16.02
13.16
11.13
10.00
7.51
18.34
11.13
14.42
32
10.70
Return on assets%
4.31
6.21
7.36
6.53
6.54
8.36
9.55
12.22
9.26
11.06
5.52
9.55
7.86
44
124.21
EPS₩
143.02
155.12
178.88
200.64
239.54
230.53
238.66
234.44
258.76
308.76
135.83
5.21%
9.30%
—
7.88
EPS growth%
24.60
23.18
20.83
22.07
22.14
21.29
19.07
18.53
18.80
20.74
9.78
19.07
21.06
36
48.96
Bookvalue per sh₩
383.78
397.80
463.86
514.34
602.39
676.92
693.69
771.91
807.07
874.46
219.67
7.74%
8.96%
—
139.54
FCF per share₩
106.93
112.89
101.18
111.96
123.64
117.25
122.82
110.59
119.47
106.20
82.15
(3.00%)
(1.42%)
—
70.09
Dividend per sh₩
273.98
280.64
298.57
340.02
357.10
409.57
419.98
392.20
424.62
414.55
66.74
3.03%
4.60%
—
16.52
Div yield (avg)%
14.16
16.23
18.08
19.93
22.54
24.15
24.20
22.76
21.23
23.42
22.07
23.42
21.88
92
25.24
Payout ratio%
8.93
8.95
9.18
7.93
5.03
3.35
4.85
6.73
3.82
6.01
22.27
4.85
6.37
74
12.87
Shares (diluted)M
23.98
25.85
24.36
23.75
24.40
26.99
28.26
28.29
32.46
33.10
13.60
6.28%
3.96%
24
18.74
Buyback yield%
9.69
8.54
6.44
7.11
6.92
4.12
6.15
6.12
4.91
4.35
23.21
4.91
6.29
88
1.192
D/E ratiox
0.279
0.293
0.306
0.311
0.311
0.358
0.399
0.408
0.461
0.544
0.850
0.408
0.335
44
1.787
Enterprise value₩B
1.923
1.725
1.641
1.498
1.521
1.558
1.653
1.561
1.585
1.566
3.855
0.59%
(3.29%)
33
7.185
LT debt₩B
5.453
6.345
7.502
8.167
8.031
7.979
9.378
11.31
12.96
14.79
4.816
12.99%
12.19%
47
Revenue
₩7.190B
5.39%
1.00×
Cost of revenue
₩4.743B
5.51%
1.01×
Operating expenses
₩963.3M
5.64%
1.02×
Cash and investments
15.40%
Spread over hurdle
14.57%