3.155
Revenue₩B
3.259
3.421
3.560
3.823
4.009
4.234
4.519
4.803
4.968
5.274
3.229
5.64%
5.26%
40
19.63
Revenue growth%
31.79
32.59
33.84
32.85
33.63
34.85
32.16
32.76
34.11
34.87
10.58
34.11
33.24
84
13.14
Gross margin%
12.33
10.33
10.33
7.96
5.50
6.58
3.98
1.40
4.26
4.96
10.73
4.26
6.04
37
26.13
Operating margin%
10.11
7.74
5.67
3.67
1.44
0.48
1.43
3.58
1.81
1.27
9.74
1.43
2.69
80
29.47
Net margin%
3.86
2.87
4.33
1.55
2.11
1.00
0.40
0.40
2.61
2.39
28.76
1.00
2.25
67
30.49
P/E ratio (avg)x
14.45
16.01
15.87
16.69
16.02
17.11
17.96
18.38
20.89
24.28
8.075
18.38
16.90
85
6.530
EV/EBITx
26.07
27.25
25.71
23.51
24.12
25.46
25.84
24.75
25.07
25.62
23.58
25.46
25.54
74
17.07
FCF yield (avg)%
24.12
22.82
21.08
18.17
19.29
18.88
17.33
20.25
20.66
21.68
27.34
20.25
20.45
9
15.20
FCF margin%
16.56
16.86
18.65
17.41
15.35
15.26
17.88
19.92
21.11
21.13
29.24
19.92
17.64
55
1.186
FCF / Net incomex
1.154
1.282
1.216
1.340
1.265
1.298
1.324
1.206
1.220
1.350
0.446
1.298
1.274
31
6.62
ROIC%
3.86
6.06
4.46
2.89
2.74
3.36
3.57
2.28
1.08
0.40
23.80
2.28
3.12
51
4.29
Return on equity%
25.44
24.80
27.36
26.00
26.87
26.44
26.06
24.48
22.69
21.07
2.25
24.48
25.72
94
21.53
Return on assets%
33.86
34.56
32.69
32.00
32.96
34.70
34.14
35.77
35.10
35.96
22.52
35.10
34.35
13
104.77
EPS₩
290.77
332.80
353.73
388.67
432.74
455.34
537.96
546.74
583.76
635.73
112.11
8.00%
9.83%
—
7.53
EPS growth%
11.36
9.92
8.65
7.91
5.63
2.75
0.40
1.19
0.40
0.40
8.20
0.40
4.19
12
354.26
Bookvalue per sh₩
584.21
599.59
669.10
795.92
853.91
904.50
1,079
1,069
1,170
1,204
156.35
7.11%
7.95%
—
323.45
FCF per share₩
327.35
347.26
379.29
398.27
401.44
454.36
481.03
498.69
466.71
486.81
166.84
3.93%
5.20%
—
369.17
Dividend per sh₩
204.52
208.79
200.16
191.65
171.74
168.98
173.82
184.00
181.92
156.62
321.64
(1.83%)
(2.45%)
—
20.38
Div yield (avg)%
26.79
29.77
32.12
34.97
35.34
37.65
37.05
34.38
34.94
35.27
27.09
35.27
34.96
15
27.29
Payout ratio%
9.63
10.98
10.68
13.52
15.15
17.47
19.16
17.30
14.50
12.28
8.95
17.30
14.01
46
8.740
Shares (diluted)M
10.70
11.93
13.56
12.89
13.15
14.57
16.44
16.74
17.97
17.18
8.752
5.50%
5.21%
15
28.71
Buyback yield%
9.84
7.70
7.52
10.30
9.84
7.87
6.48
4.07
1.79
0.40
9.71
4.07
7.61
85
0.895
D/E ratiox
0.294
0.298
0.295
0.313
0.293
0.274
0.240
0.248
0.241
0.213
1.240
0.241
0.284
74
1.560
Enterprise value₩B
6.918
6.787
6.547
6.649
7.219
6.838
6.477
7.396
8.661
10.01
3.088
6.75%
4.06%
79
5.491
LT debt₩B
1.867
1.831
2.071
2.177
2.103
1.913
2.013
1.929
1.992
2.037
4.112
(0.63%)
1.48%
93
Revenue
₩5.274B
5.26%
1.00×
Cost of revenue
₩3.692B
5.26%
1.00×
Operating expenses
₩1.084B
5.71%
1.04×
Cash and investments
13.05%
Spread over hurdle
(5.06%)