1.063
Revenue₩B
2.657
2.857
3.115
3.289
3.511
3.723
3.917
4.238
4.477
4.889
1.087
6.85%
6.90%
73
22.27
Revenue growth%
15.22
14.41
14.07
13.65
10.80
8.84
8.34
11.06
12.81
13.72
5.20
11.06
13.23
83
3.18
Gross margin%
23.44
22.49
23.54
22.11
22.10
21.03
22.99
20.60
17.62
14.66
27.03
20.60
22.10
48
6.10
Operating margin%
0.41
0.40
2.81
2.18
4.19
6.57
5.37
5.43
4.65
7.25
27.19
5.43
4.42
87
26.68
Net margin%
0.40
0.40
0.40
0.40
1.35
2.73
3.30
4.38
4.24
5.53
5.52
4.24
2.04
65
15.86
P/E ratio (avg)x
22.17
21.54
22.57
21.36
22.24
21.91
24.18
23.02
23.03
24.33
9.544
23.03
22.40
85
21.45
EV/EBITx
56.37
63.36
72.80
74.92
77.94
74.33
79.45
89.00
99.69
92.56
18.26
89.00
76.43
66
4.49
FCF yield (avg)%
14.48
14.84
12.42
12.77
11.66
10.03
11.22
12.11
10.13
7.89
26.83
10.13
11.89
39
8.58
FCF margin%
29.39
27.48
26.53
25.83
28.10
26.40
28.55
31.28
31.04
29.73
25.17
29.73
28.33
93
0.225
FCF / Net incomex
0.183
0.163
0.169
0.172
0.164
0.174
0.151
0.164
0.164
0.148
1.147
0.164
0.164
37
16.02
ROIC%
4.88
7.33
6.40
7.82
8.90
9.75
6.87
6.31
6.27
3.38
28.13
6.31
6.63
30
22.09
Return on equity%
11.97
10.94
11.46
9.92
9.50
9.93
10.48
10.57
10.19
7.60
21.26
10.19
10.33
54
8.75
Return on assets%
20.98
18.14
18.09
17.08
15.15
16.52
14.05
12.19
9.52
10.21
6.93
12.19
15.84
77
101.23
EPS₩
22.86
23.15
25.25
24.32
23.97
25.63
26.90
30.79
28.96
30.92
103.41
5.22%
2.63%
—
2.99
EPS growth%
19.53
18.76
15.97
13.61
15.80
17.95
20.85
21.59
24.28
22.16
3.16
21.59
19.14
11
42.68
Bookvalue per sh₩
40.07
39.43
43.10
44.78
44.43
40.15
40.63
44.18
48.48
50.61
80.76
2.64%
2.21%
—
110.05
FCF per share₩
33.09
31.38
28.21
28.54
26.63
23.13
24.91
26.12
26.94
27.20
115.76
0.43%
(1.93%)
—
115.87
Dividend per sh₩
67.11
69.77
68.21
58.89
53.99
49.75
44.01
45.82
45.36
38.28
27.34
(6.65%)
(6.38%)
—
26.24
Div yield (avg)%
13.25
12.66
12.05
11.40
9.32
6.87
8.94
11.54
9.50
11.43
22.10
9.50
11.41
88
28.53
Payout ratio%
21.45
22.36
19.91
17.96
18.52
20.04
22.37
20.25
18.68
18.27
14.68
20.04
19.98
25
15.62
Shares (diluted)M
16.80
16.41
15.31
13.75
13.25
12.32
12.26
12.02
10.69
10.93
15.28
(3.78%)
(3.64%)
37
25.32
Buyback yield%
37.48
37.58
39.68
42.14
41.44
41.49
40.46
40.61
42.49
43.88
24.66
41.49
41.03
53
0.687
D/E ratiox
0.473
0.516
0.504
0.473
0.426
0.439
0.399
0.422
0.422
0.384
0.586
0.422
0.432
27
2.100
Enterprise value₩B
1.803
1.640
1.516
1.549
1.551
1.452
1.510
1.389
1.204
1.027
1.022
(7.91%)
(5.80%)
44
1.802
LT debt₩B
5.249
4.747
4.453
4.833
5.013
5.280
5.771
5.886
5.876
5.641
4.332
2.39%
1.26%
95
Revenue
₩4.889B
6.90%
1.00×
Cost of revenue
₩2.439B
6.62%
0.97×
Operating expenses
₩1.019B
7.25%
1.03×
Cash and investments
14.47%
Spread over hurdle
21.66%