1.150
Revenue₩B
1.917
1.935
1.974
1.986
2.048
2.062
2.096
2.124
2.220
2.238
1.287
1.78%
1.92%
78
24.22
Revenue growth%
2.80
2.98
4.42
4.22
3.98
3.04
3.30
5.96
3.96
3.86
29.81
3.86
3.91
94
8.52
Gross margin%
25.45
23.02
20.46
19.59
19.91
21.34
20.05
22.92
25.32
24.45
6.58
22.92
22.13
16
2.44
Operating margin%
23.35
24.66
26.43
23.97
24.73
24.80
23.04
22.92
20.21
20.18
15.51
22.92
23.66
88
15.32
Net margin%
23.69
24.84
25.72
23.88
23.05
22.17
21.76
19.75
19.18
19.90
24.58
19.90
22.61
47
15.04
P/E ratio (avg)x
30.95
28.38
28.08
30.02
27.14
25.60
25.04
27.13
28.69
29.31
27.76
27.13
28.23
41
23.47
EV/EBITx
11.52
11.28
12.15
12.55
14.04
15.78
15.48
14.69
13.52
15.05
29.97
15.05
13.78
27
14.90
FCF yield (avg)%
1.65
2.19
3.40
0.47
0.40
0.40
0.40
2.30
3.43
5.51
23.41
2.30
1.92
65
5.57
FCF margin%
0.40
0.40
0.40
2.50
0.40
0.68
2.47
3.34
2.36
0.40
26.99
2.36
0.54
73
0.513
FCF / Net incomex
2.525
2.910
3.312
3.528
4.278
4.736
5.194
5.912
6.168
6.109
0.203
5.912
4.507
69
23.22
ROIC%
6.04
3.84
3.26
4.25
6.71
8.58
6.84
4.36
1.55
2.92
19.50
4.36
4.30
45
27.40
Return on equity%
2.86
1.26
0.75
2.57
0.76
3.32
5.00
4.03
6.95
4.85
9.63
4.85
3.09
49
17.18
Return on assets%
17.51
18.84
21.43
19.54
17.25
17.30
16.35
13.56
10.97
10.79
6.77
13.56
17.28
43
20.18
EPS₩
157.16
159.76
171.42
180.79
178.56
190.88
184.43
206.88
218.46
230.46
22.15
5.24%
3.59%
—
23.17
EPS growth%
20.42
20.15
20.42
21.77
21.28
24.27
23.66
21.08
18.25
18.32
24.58
21.08
20.75
82
64.23
Bookvalue per sh₩
29.93
34.39
37.47
36.83
38.08
41.79
47.74
48.13
51.47
52.37
105.05
6.58%
6.75%
—
30.75
FCF per share₩
80.42
81.04
80.36
77.29
90.89
89.71
86.31
102.42
98.74
113.25
71.62
4.50%
3.23%
—
111.37
Dividend per sh₩
139.72
148.47
172.33
191.92
188.44
187.84
219.66
247.71
250.35
292.41
88.09
9.19%
8.11%
—
20.22
Div yield (avg)%
30.36
32.64
34.43
37.11
39.62
37.50
38.52
38.97
41.28
39.72
23.57
38.97
38.01
73
5.20
Payout ratio%
17.71
17.38
16.68
19.45
20.24
18.11
17.20
15.09
12.18
10.62
16.50
15.09
17.29
48
12.64
Shares (diluted)M
20.10
20.44
21.83
25.85
29.30
32.95
39.30
43.70
45.58
50.84
12.22
11.65%
10.75%
30
15.07
Buyback yield%
23.28
21.06
18.14
16.53
16.06
13.08
10.12
8.44
6.22
6.63
17.54
8.44
14.57
25
0.707
D/E ratiox
1.015
0.993
1.121
1.024
0.924
0.886
0.928
0.870
0.816
0.818
1.341
0.870
0.926
20
0.175
Enterprise value₩B
1.669
1.799
2.002
1.858
2.034
2.300
2.476
2.813
3.067
3.213
2.007
9.57%
6.40%
7
1.585
LT debt₩B
1.143
1.098
1.104
1.124
1.265
1.322
1.253
1.308
1.350
1.538
0.289
3.98%
2.63%
21
Revenue
₩2.238B
1.92%
1.00×
Cost of revenue
₩1.347B
2.27%
1.03×
Operating expenses
₩264.1M
0.78%
0.89×
Spread over hurdle
25.22%