50.67
Revenue₩B
43.69
45.08
46.55
49.06
52.52
55.58
57.16
59.10
60.90
63.14
51.82
3.75%
4.51%
80
28.52
Revenue growth%
5.92
5.21
7.73
9.76
11.99
10.18
12.54
11.73
9.21
10.97
23.28
10.97
9.97
33
13.73
Gross margin%
5.43
4.97
5.34
4.87
3.15
3.37
1.84
1.70
3.76
5.73
25.57
3.37
4.31
44
4.67
Operating margin%
25.78
24.90
26.05
23.20
24.15
21.55
22.22
21.62
24.26
24.57
15.47
22.22
24.21
80
23.15
Net margin%
23.53
22.13
20.20
20.30
17.61
16.15
15.23
15.66
12.93
13.24
16.82
15.23
16.88
78
32.62
P/E ratio (avg)x
28.24
25.99
25.53
26.13
27.43
29.05
27.13
26.24
25.23
28.17
10.17
27.13
26.68
16
30.37
EV/EBITx
23.04
25.55
24.23
24.77
23.31
25.23
24.11
27.88
27.77
32.24
19.40
27.77
25.00
29
28.48
FCF yield (avg)%
23.66
26.51
25.82
28.06
28.30
26.57
29.33
31.79
34.65
36.35
7.04
31.79
28.18
29
13.17
FCF margin%
5.61
6.22
9.07
11.47
11.48
12.96
13.13
10.24
13.05
10.30
10.54
12.96
10.88
44
1.730
FCF / Net incomex
0.515
0.544
0.526
0.542
0.599
0.692
0.659
0.697
0.720
0.796
1.450
0.697
0.629
84
28.28
ROIC%
9.17
7.95
9.11
11.41
12.01
13.27
15.29
15.44
16.95
19.34
9.75
15.44
12.64
65
18.83
Return on equity%
31.68
32.48
32.34
32.92
33.60
34.25
37.02
35.74
33.10
30.57
19.33
34.25
33.01
15
13.06
Return on assets%
0.89
0.40
3.10
1.48
1.41
3.18
2.62
1.60
4.32
2.77
2.76
2.77
2.11
7
132.53
EPS₩
413.97
451.53
489.32
542.57
524.98
458.87
406.90
443.44
432.51
392.24
146.30
(5.66%)
(1.59%)
—
2.71
EPS growth%
29.93
28.40
27.55
29.04
29.11
30.23
27.84
26.94
26.00
26.34
8.69
26.94
28.12
72
458.12
Bookvalue per sh₩
423.84
407.67
467.90
472.89
523.62
610.89
706.66
705.81
782.33
864.44
137.78
10.55%
7.54%
—
248.72
FCF per share₩
1,080
1,252
1,377
1,578
1,644
1,697
1,943
1,942
2,295
2,536
453.62
9.06%
9.98%
—
440.78
Dividend per sh₩
1,045
1,170
1,191
1,413
1,505
1,446
1,536
1,662
1,700
2,010
237.41
5.95%
7.70%
—
8.11
Div yield (avg)%
22.51
21.12
21.95
20.91
21.27
24.10
27.08
29.33
30.04
29.99
25.56
29.33
23.31
37
26.52
Payout ratio%
5.36
4.38
1.67
0.40
1.12
3.78
3.01
0.76
0.73
2.35
18.46
2.35
2.01
32
22.57
Shares (diluted)M
24.29
23.86
24.94
27.28
25.55
27.49
31.10
32.51
32.27
32.17
22.70
4.72%
2.64%
67
27.91
Buyback yield%
13.11
10.32
11.48
13.70
16.48
18.38
20.92
20.97
20.70
20.92
7.13
20.92
17.43
83
1.112
D/E ratiox
2.016
1.886
1.968
1.972
1.901
1.878
1.941
1.921
1.878
2.075
0.803
1.921
1.931
20
38.97
Enterprise value₩B
70.06
67.87
69.19
79.29
92.02
104.4
121.2
143.2
155.8
167.7
41.12
12.76%
9.67%
26
17.12
LT debt₩B
10.22
11.80
11.24
11.49
10.81
11.76
13.24
12.85
13.92
14.98
35.84
6.74%
4.06%
94
Revenue
₩63.14B
4.51%
1.00×
Cost of revenue
₩44.20B
4.58%
1.01×
Operating expenses
₩13.81B
4.76%
1.02×
Cash and investments
15.89%
Spread over hurdle
(5.59%)