17.33
Revenue₩B
15.32
15.85
16.09
16.85
17.73
17.93
18.82
19.59
20.47
21.39
18.28
3.82%
3.86%
67
22.26
Revenue growth%
29.87
28.63
30.80
29.82
31.61
32.82
35.31
36.07
35.69
34.61
21.09
35.31
32.21
25
4.32
Gross margin%
6.56
7.21
6.25
6.78
6.61
6.53
8.32
10.26
10.97
10.50
22.21
10.26
6.99
9
8.69
Operating margin%
14.33
15.69
16.29
14.69
13.00
15.31
17.72
19.14
18.11
16.60
11.64
17.72
15.99
62
9.85
Net margin%
26.03
26.03
27.49
25.07
25.34
28.03
28.30
30.59
32.88
32.95
11.23
30.59
27.76
11
34.56
P/E ratio (avg)x
52.00
54.32
55.80
65.32
75.03
77.25
90.33
100.3
112.2
108.1
10.43
100.3
76.14
86
36.67
EV/EBITx
41.72
37.92
36.56
37.03
37.76
34.18
33.65
35.55
37.67
35.79
20.50
35.55
36.79
27
12.32
FCF yield (avg)%
16.45
15.98
17.63
16.64
17.15
15.08
15.78
14.26
12.23
12.29
25.67
14.26
15.88
18
5.84
FCF margin%
7.94
6.43
7.95
9.82
10.44
12.13
12.42
13.85
13.78
10.92
13.07
12.42
10.68
69
1.640
FCF / Net incomex
0.648
0.604
0.681
0.715
0.679
0.773
0.852
0.912
0.859
0.949
0.771
0.859
0.744
21
21.48
ROIC%
18.29
15.89
18.45
19.86
22.01
24.09
25.31
27.60
29.64
26.91
23.88
26.91
23.05
93
29.68
Return on equity%
19.08
16.62
15.47
17.35
16.23
17.08
16.93
17.02
18.73
19.48
19.03
17.08
17.05
48
9.09
Return on assets%
24.22
25.45
23.82
26.55
28.30
28.60
28.02
31.01
29.77
31.53
29.23
29.77
28.16
38
748.91
EPS₩
1,261
1,283
1,546
1,550
1,810
2,026
2,101
2,482
2,633
2,794
801.18
9.08%
9.32%
—
18.45
EPS growth%
22.68
22.12
24.38
21.79
18.84
16.40
13.88
15.09
15.07
16.30
11.89
15.09
17.62
83
509.04
Bookvalue per sh₩
650.14
624.53
679.50
645.96
581.91
537.41
519.35
541.84
560.64
631.15
693.22
1.64%
0.46%
—
1,032
FCF per share₩
713.95
767.85
683.56
639.17
610.43
559.16
549.94
577.29
492.07
469.14
617.00
(5.13%)
(3.68%)
—
703.08
Dividend per sh₩
741.57
895.04
964.17
1,100
1,196
1,198
1,279
1,244
1,246
1,500
894.96
4.64%
7.23%
—
4.11
Div yield (avg)%
4.78
2.94
3.26
5.93
7.58
7.13
9.25
6.96
9.45
7.04
13.37
7.13
7.00
44
25.10
Payout ratio%
28.15
29.64
29.69
31.18
28.66
28.45
28.04
25.52
24.25
26.40
15.36
26.40
28.30
48
9.518
Shares (diluted)M
15.01
14.56
14.61
16.11
16.94
18.58
18.90
22.22
23.30
25.67
9.673
8.67%
7.23%
43
23.13
Buyback yield%
30.81
33.17
31.13
31.25
28.57
30.92
29.19
31.52
30.42
30.29
5.98
30.42
30.87
54
1.254
D/E ratiox
1.010
0.988
1.104
1.299
1.452
1.660
1.787
1.779
2.069
1.995
0.176
1.787
1.556
63
3.307
Enterprise value₩B
8.725
9.573
10.81
11.38
13.06
15.07
16.24
16.89
19.97
23.37
13.52
12.35%
11.40%
30
13.68
LT debt₩B
20.80
24.17
23.85
26.43
29.54
32.31
36.70
43.89
43.19
42.61
11.76
7.60%
8.57%
63
Revenue
₩21.39B
3.86%
1.00×
Cost of revenue
₩12.55B
3.74%
0.99×
Operating expenses
₩3.186B
3.81%
1.00×
Cash and investments
16.55%
Spread over hurdle
34.07%