1.399
Revenue₩B
3.242
3.381
3.523
3.544
3.533
3.608
3.617
3.773
3.852
3.856
1.447
1.76%
2.05%
50
5.26
Revenue growth%
12.99
10.76
13.53
13.33
15.65
17.91
16.32
13.66
12.77
14.75
27.04
14.75
13.59
54
11.63
Gross margin%
16.18
19.04
18.49
19.40
19.47
17.73
18.94
19.78
22.13
24.85
17.76
19.78
19.22
7
20.79
Operating margin%
9.89
7.48
4.75
1.87
3.09
0.40
0.40
1.44
3.34
5.91
3.33
1.44
3.21
92
19.55
Net margin%
26.87
28.91
31.78
30.30
31.04
28.64
28.34
25.77
24.30
27.22
28.49
27.22
28.49
26
17.71
P/E ratio (avg)x
12.09
11.59
13.02
13.52
14.92
15.86
18.05
17.36
18.30
20.48
15.32
18.05
15.39
17
35.33
EV/EBITx
38.75
42.11
47.17
46.35
47.41
51.79
55.49
57.05
59.92
70.07
36.31
57.05
49.60
18
21.59
FCF yield (avg)%
0.40
0.40
1.41
0.40
0.83
2.93
5.62
5.46
2.99
1.19
9.95
2.99
1.30
19
14.08
FCF margin%
7.24
5.93
4.59
5.97
7.28
8.20
10.60
7.71
10.22
9.47
14.04
9.47
7.49
21
0.215
FCF / Net incomex
1.756
1.873
1.966
1.902
2.220
2.560
2.519
2.452
2.574
3.039
0.704
2.560
2.336
46
7.40
ROIC%
17.69
20.19
22.32
22.52
22.56
21.44
23.62
26.29
27.04
25.07
7.72
25.07
22.54
60
12.40
Return on equity%
5.95
7.84
8.40
8.79
5.97
7.75
5.68
7.53
7.83
10.43
25.78
7.75
7.79
43
18.86
Return on assets%
14.68
16.33
13.72
15.37
14.22
15.39
14.20
16.18
18.17
16.04
3.25
16.04
15.38
48
547.61
EPS₩
451.18
511.06
503.71
523.64
582.78
528.94
544.55
582.74
627.89
694.79
599.95
3.58%
5.00%
—
16.93
EPS growth%
11.99
13.22
12.73
13.04
13.24
11.15
12.18
11.69
10.59
12.21
28.55
11.69
12.20
55
349.32
Bookvalue per sh₩
615.95
721.07
828.38
945.33
994.05
1,063
1,199
1,225
1,375
1,415
516.64
7.31%
10.03%
—
410.96
FCF per share₩
792.09
761.64
809.54
851.72
875.02
1,042
1,101
1,115
1,159
1,377
176.42
9.48%
7.00%
—
110.36
Dividend per sh₩
265.11
248.82
261.64
271.08
248.81
262.03
279.35
262.92
263.48
292.26
152.30
3.27%
2.24%
—
18.34
Div yield (avg)%
14.27
14.15
14.04
13.31
10.83
9.70
8.93
10.41
12.93
10.39
7.37
10.39
11.88
76
3.58
Payout ratio%
7.15
7.25
4.76
4.70
4.85
7.47
9.72
11.61
8.97
9.37
21.20
9.37
7.36
52
8.509
Shares (diluted)M
14.59
15.07
17.26
18.74
22.13
26.24
30.68
30.08
34.46
34.15
8.360
9.06%
10.68%
71
12.69
Buyback yield%
24.42
24.50
22.73
23.36
23.90
22.48
22.01
21.77
19.50
18.98
23.92
21.77
22.60
77
0.304
D/E ratiox
0.878
0.769
0.690
0.620
0.550
0.522
0.451
0.387
0.350
0.313
1.556
0.387
0.536
90
3.216
Enterprise value₩B
2.482
2.268
2.430
2.549
2.379
2.118
2.231
2.125
1.947
2.001
3.416
(3.40%)
(3.21%)
91
0.532
LT debt₩B
1.784
1.616
1.435
1.531
1.618
1.580
1.628
1.782
1.882
1.974
1.434
4.06%
0.10%
88
Revenue
₩3.856B
2.05%
1.00×
Cost of revenue
₩2.202B
2.10%
1.01×
Operating expenses
₩838.4M
1.48%
0.95×
Cash and investments
19.70%
Goodwill & intangibles
16.69%
Spread over hurdle
52.91%