4.834
Revenue₩B
4.451
4.572
4.579
4.733
4.911
5.031
5.194
5.457
5.615
5.138
5.152
3.48%
2.55%
92
15.78
Revenue growth%
24.33
24.79
24.95
23.03
20.06
19.09
21.91
20.83
23.78
24.32
2.75
20.83
22.52
6
5.17
Gross margin%
27.94
26.71
24.20
21.27
23.41
23.06
21.27
23.94
25.05
23.99
6.19
23.41
24.07
69
7.41
Operating margin%
21.75
21.63
23.11
25.72
24.59
21.80
23.52
22.64
25.16
16.29
22.68
23.52
23.31
91
13.38
Net margin%
11.29
9.73
11.18
12.99
11.82
12.99
11.67
14.53
17.51
4.46
4.94
12.99
11.75
21
23.42
P/E ratio (avg)x
80.57
83.58
83.05
96.97
115.4
119.7
136.0
148.5
151.6
7.354
17.95
136.0
106.2
81
12.39
EV/EBITx
22.91
24.22
22.57
23.35
21.10
21.24
23.18
24.37
24.43
34.17
33.95
23.18
23.26
84
14.17
FCF yield (avg)%
27.48
27.12
26.51
27.95
25.53
25.86
28.51
28.18
26.68
29.33
27.12
26.68
27.30
91
3.35
FCF margin%
25.78
23.99
22.32
22.82
21.06
19.67
22.43
19.63
16.71
15.55
14.14
19.67
22.38
83
0.788
FCF / Net incomex
0.107
0.110
0.113
0.123
0.114
0.098
0.086
0.082
0.088
0.951
0.869
0.088
0.107
57
5.56
ROIC%
31.44
34.28
36.76
34.37
33.01
33.54
30.90
29.31
30.44
18.45
8.81
30.90
32.22
26
16.02
Return on equity%
15.16
13.16
10.46
8.67
11.37
8.59
9.86
7.31
4.67
5.98
14.53
8.59
10.16
25
20.90
Return on assets%
30.48
32.56
35.19
34.82
35.02
37.41
34.55
36.87
33.92
3.51
2.82
35.02
34.69
27
155.41
EPS₩
246.10
276.52
258.88
278.86
260.36
270.17
258.53
236.61
218.34
165.53
172.17
(4.77%)
(0.48%)
—
27.20
EPS growth%
34.69
37.56
38.27
37.29
36.28
35.85
32.92
32.01
34.22
9.97
27.55
34.22
35.27
26
126.91
Bookvalue per sh₩
134.57
144.04
146.27
129.11
123.90
126.37
127.97
136.12
140.76
114.35
230.13
1.74%
0.77%
—
149.28
FCF per share₩
270.15
282.93
310.87
316.48
296.53
332.90
373.12
379.01
427.76
55.44
150.25
6.21%
4.15%
—
239.36
Dividend per sh₩
221.99
262.97
291.16
285.33
304.28
342.90
329.13
327.35
359.42
115.76
213.65
4.73%
7.38%
—
2.77
Div yield (avg)%
19.71
18.29
20.77
22.41
24.36
26.11
24.62
22.74
22.21
27.62
11.22
24.36
22.31
12
13.33
Payout ratio%
13.72
15.56
13.57
11.11
9.49
7.07
7.41
8.18
10.96
3.00
27.26
8.18
11.04
17
9.760
Shares (diluted)M
9.433
10.18
11.25
12.09
12.89
12.76
13.14
14.38
14.19
9.517
9.810
3.26%
4.49%
94
10.20
Buyback yield%
3.00
4.71
5.28
5.78
4.38
4.55
4.36
5.45
7.22
9.06
14.35
4.55
4.63
35
1.483
D/E ratiox
0.580
0.614
0.562
0.558
0.509
0.456
0.482
0.476
0.407
0.655
0.827
0.476
0.533
7
4.508
Enterprise value₩B
2.889
2.672
2.688
2.877
2.986
2.728
2.906
2.937
2.983
0.809
0.829
0.72%
(0.27%)
12
1.660
LT debt₩B
3.317
3.224
3.509
3.793
3.688
3.858
4.220
4.011
3.896
1.663
0.370
0.54%
2.63%
15
Revenue
₩5.615B
2.55%
1.00×
Cost of revenue
₩3.097B
2.63%
1.01×
Operating expenses
₩878.0M
2.75%
1.02×
Cash and investments
16.73%
Spread over hurdle
20.20%