2.738
Revenue₩B
4.820
4.896
4.914
5.112
5.255
5.460
5.499
5.548
5.595
5.659
2.794
1.49%
2.00%
24
2.34
Revenue growth%
23.30
21.85
21.68
22.49
19.86
17.93
16.57
16.23
14.57
12.57
19.68
16.23
18.90
17
6.78
Gross margin%
18.81
19.91
17.73
20.54
21.94
24.79
23.26
25.97
24.02
22.97
26.54
24.02
22.46
53
17.74
Operating margin%
7.53
8.14
8.03
10.28
11.75
13.54
15.03
17.38
16.63
17.20
24.80
16.63
12.65
93
20.28
Net margin%
9.21
6.48
4.62
7.00
4.94
6.14
4.70
7.52
8.47
7.64
7.57
7.52
6.74
63
9.395
P/E ratio (avg)x
40.16
45.75
44.68
43.94
52.34
59.49
61.19
65.24
72.87
83.52
27.91
65.24
55.92
15
9.775
EV/EBITx
16.92
17.94
19.25
19.42
21.57
23.21
23.16
25.25
26.34
25.29
22.61
25.25
22.37
22
7.01
FCF yield (avg)%
25.03
27.16
30.05
28.44
30.69
28.25
26.69
27.27
27.79
26.29
12.34
27.27
27.53
64
15.53
FCF margin%
25.36
28.10
28.09
28.34
25.75
24.65
22.20
24.65
25.28
22.73
29.83
24.65
25.32
32
0.940
FCF / Net incomex
0.668
0.600
0.654
0.660
0.599
0.659
0.628
0.663
0.718
0.770
1.669
0.663
0.659
37
16.11
ROIC%
27.32
26.91
28.92
29.58
26.73
26.60
28.21
31.04
31.67
33.22
25.69
31.04
28.56
67
18.94
Return on equity%
16.09
17.72
18.30
20.31
21.87
20.96
18.17
17.86
16.74
18.22
21.20
18.17
18.19
18
25.37
Return on assets%
33.03
32.02
30.39
28.48
31.05
30.03
27.67
26.49
29.01
31.41
15.88
29.01
30.21
44
190.16
EPS₩
578.36
561.27
562.92
600.16
605.23
550.12
529.97
487.24
503.99
505.77
200.30
(3.53%)
(1.65%)
—
18.80
EPS growth%
14.86
13.53
12.14
12.92
13.28
14.13
13.40
11.79
13.48
13.11
26.19
13.40
13.34
34
141.89
Bookvalue per sh₩
942.38
986.96
1,080
1,058
1,073
1,239
1,230
1,409
1,543
1,736
628.03
10.10%
7.84%
—
623.09
FCF per share₩
314.72
357.79
335.12
357.10
376.52
429.77
399.02
375.00
353.05
327.75
215.59
(2.74%)
0.77%
—
240.81
Dividend per sh₩
516.61
543.35
619.87
620.67
659.99
687.06
733.10
675.49
698.41
803.85
599.34
4.02%
3.66%
—
18.35
Div yield (avg)%
8.60
7.71
8.46
11.40
11.40
13.65
12.00
14.23
14.14
16.43
5.10
14.14
11.70
53
24.84
Payout ratio%
21.89
24.33
22.00
22.50
19.71
21.40
23.31
22.47
21.86
19.89
18.01
21.86
21.95
62
3.860
Shares (diluted)M
3.127
2.898
3.135
3.142
3.332
3.612
3.216
3.303
3.563
3.554
3.997
1.30%
1.19%
26
21.26
Buyback yield%
31.28
29.09
31.43
28.73
28.60
28.32
27.69
26.75
26.27
26.57
21.68
26.75
28.46
64
0.727
D/E ratiox
2.510
2.449
2.791
3.050
3.543
3.903
3.855
3.898
3.652
3.965
1.503
3.898
3.597
29
2.991
Enterprise value₩B
1.888
2.126
2.164
2.036
2.100
1.969
2.192
2.174
2.514
2.799
5.904
5.91%
4.60%
50
2.565
LT debt₩B
1.813
2.152
2.587
3.104
3.380
3.612
4.241
4.406
4.859
5.485
3.169
10.17%
13.17%
71
Revenue
₩5.659B
2.00%
1.00×
Cost of revenue
₩3.961B
2.00%
1.00×
Operating expenses
₩947.0M
1.69%
0.97×
Goodwill & intangibles
18.64%
Cash and investments
17.98%
Spread over hurdle
(3.22%)