4.230
Revenue₩B
7.126
7.343
7.675
8.084
8.553
8.897
9.343
9.943
10.20
10.78
4.529
4.73%
4.60%
81
23.60
Revenue growth%
27.61
25.48
22.76
20.81
18.19
19.63
17.01
17.97
18.18
21.05
24.38
18.18
20.22
60
18.34
Gross margin%
9.54
7.74
6.18
8.81
6.50
6.11
9.05
8.26
7.65
5.55
2.97
7.65
7.69
35
11.32
Operating margin%
24.55
22.87
23.65
24.67
26.48
24.07
22.81
22.22
24.83
25.53
19.06
24.07
24.31
63
7.18
Net margin%
34.35
34.98
36.44
36.96
39.14
41.52
42.80
44.98
43.52
44.54
20.89
43.52
40.33
72
35.93
P/E ratio (avg)x
30.34
34.27
39.97
43.79
43.40
41.77
40.46
47.17
45.82
49.70
33.38
45.82
42.58
46
10.10
EV/EBITx
31.80
37.51
35.90
35.27
39.97
38.55
37.51
36.40
35.43
37.27
25.01
37.27
36.83
85
7.12
FCF yield (avg)%
33.13
30.47
30.99
31.24
33.93
33.74
35.72
33.01
35.28
33.21
5.12
33.74
33.17
18
23.01
FCF margin%
11.17
8.66
7.75
7.81
8.94
11.25
9.13
9.91
9.82
8.68
17.23
9.82
9.04
87
1.704
FCF / Net incomex
0.241
0.269
0.275
0.310
0.323
0.348
0.364
0.367
0.406
0.459
1.515
0.367
0.336
92
10.40
ROIC%
12.36
13.73
16.59
13.70
11.64
9.59
8.28
9.57
9.02
9.82
26.57
9.57
10.73
63
29.00
Return on equity%
16.28
16.21
16.01
18.59
16.77
15.16
18.11
19.19
21.26
22.86
12.09
19.19
17.44
74
15.31
Return on assets%
30.14
28.01
25.37
24.81
24.56
22.05
23.46
23.78
23.15
24.69
14.10
23.46
24.63
68
289.25
EPS₩
251.90
272.39
267.52
282.30
262.20
235.97
230.41
241.63
229.05
241.31
305.80
(1.65%)
0.58%
—
12.30
EPS growth%
19.32
20.95
19.82
19.50
16.66
15.47
14.90
12.37
10.43
12.14
11.11
12.37
16.06
46
87.90
Bookvalue per sh₩
269.40
302.71
309.43
340.66
368.02
363.89
442.73
518.22
579.18
684.62
53.91
13.22%
10.71%
—
115.07
FCF per share₩
94.92
102.51
116.14
119.61
110.06
101.50
99.85
95.91
100.19
107.77
262.29
(0.42%)
2.60%
—
98.58
Dividend per sh₩
443.44
531.91
586.89
622.07
640.54
752.27
833.72
814.55
957.37
1,100
263.14
11.42%
9.78%
—
20.29
Div yield (avg)%
15.34
13.93
14.47
11.68
14.40
12.03
9.59
7.43
5.21
3.35
6.97
7.43
11.86
91
23.44
Payout ratio%
14.15
15.26
12.53
15.15
12.48
14.08
14.04
14.35
12.25
10.37
22.29
14.04
14.06
11
8.087
Shares (diluted)M
8.031
7.579
7.850
7.343
7.234
7.642
8.662
7.988
8.521
7.776
7.867
1.46%
0.36%
22
21.50
Buyback yield%
18.84
20.50
22.04
19.32
19.24
21.49
18.71
20.24
18.57
16.88
17.12
18.71
19.28
12
0.597
D/E ratiox
1.434
1.569
1.526
1.524
1.699
1.867
1.760
1.924
2.098
2.294
1.342
1.924
1.729
14
5.805
Enterprise value₩B
6.974
7.505
8.099
8.409
8.445
8.994
7.944
7.562
7.853
7.571
6.585
(2.16%)
1.29%
46
3.623
LT debt₩B
1.990
1.979
1.974
1.928
2.130
2.148
2.004
1.915
1.671
1.453
5.507
(7.37%)
(3.10%)
37
Revenue
₩10.78B
4.60%
1.00×
Cost of revenue
₩5.877B
4.56%
1.00×
Operating expenses
₩1.306B
4.24%
0.97×
Cash and investments
14.89%
Spread over hurdle
14.99%