0.710
Revenue₩B
6.705
7.047
7.324
7.609
7.856
8.240
8.471
8.646
8.880
9.422
0.745
3.70%
3.91%
80
22.99
Revenue growth%
36.58
35.22
35.30
36.66
38.53
36.19
36.66
34.51
36.05
33.52
3.10
36.05
36.12
60
7.62
Gross margin%
28.95
27.49
29.82
29.75
30.58
28.10
25.13
25.50
26.22
29.00
8.56
26.22
28.53
79
24.71
Operating margin%
8.51
10.99
10.59
8.64
7.16
7.56
6.43
7.26
9.52
9.65
13.06
7.56
8.57
20
23.67
Net margin%
25.29
24.27
23.37
25.16
23.79
24.67
21.96
20.73
21.59
19.77
9.50
21.59
23.58
65
11.14
P/E ratio (avg)x
40.22
46.24
51.47
58.38
53.59
56.00
62.90
63.07
62.77
69.23
36.24
62.90
57.19
5
32.26
EV/EBITx
23.87
26.96
30.47
31.76
29.57
33.62
38.11
42.61
48.79
54.91
27.68
42.61
32.69
61
13.31
FCF yield (avg)%
18.47
16.67
17.51
15.39
13.31
13.94
15.49
16.40
16.59
13.95
7.43
15.49
15.94
14
8.99
FCF margin%
21.31
21.70
24.36
26.50
26.05
23.38
24.76
24.62
27.05
27.48
27.72
24.76
24.69
58
1.193
FCF / Net incomex
1.492
1.422
1.413
1.415
1.523
1.620
1.634
1.825
2.011
2.134
0.900
1.825
1.572
58
2.88
ROIC%
13.04
11.94
11.46
11.94
11.24
9.61
9.84
9.79
7.41
4.67
26.16
9.61
10.54
74
3.91
Return on equity%
19.07
20.48
21.86
19.28
17.32
19.55
22.47
25.44
26.96
25.68
26.01
25.44
21.17
74
29.87
Return on assets%
28.34
28.60
26.08
26.37
25.37
26.80
27.27
24.86
24.71
23.26
29.73
24.86
26.23
37
85.98
EPS₩
124.84
147.13
145.41
162.66
187.55
225.11
266.32
285.24
322.66
339.71
95.27
12.61%
11.58%
—
7.00
EPS growth%
20.57
18.60
15.73
17.53
18.41
15.66
16.08
14.04
13.83
16.80
9.86
15.66
16.44
92
169.73
Bookvalue per sh₩
321.84
347.11
376.03
354.17
387.47
344.27
300.11
266.21
251.49
241.32
109.08
(9.04%)
(1.88%)
—
340.86
FCF per share₩
129.30
122.87
109.38
97.23
86.81
87.83
95.49
101.05
109.59
107.19
176.23
4.31%
(2.40%)
—
121.62
Dividend per sh₩
215.06
251.91
246.63
272.93
303.48
355.85
402.07
442.41
483.44
552.26
239.97
12.72%
10.17%
—
16.28
Div yield (avg)%
22.65
21.15
20.91
22.50
23.52
22.76
23.73
20.98
22.47
25.26
9.40
22.76
22.58
14
18.50
Payout ratio%
7.93
9.06
6.99
4.33
3.00
4.17
5.86
6.45
5.62
5.56
20.33
5.62
5.74
26
7.541
Shares (diluted)M
9.056
9.452
10.72
11.36
12.04
13.65
12.89
12.09
13.50
15.27
7.349
4.85%
6.61%
41
7.15
Buyback yield%
34.42
32.21
30.28
33.22
35.91
35.45
37.02
34.30
32.50
35.12
17.51
35.12
34.36
32
0.144
D/E ratiox
0.713
0.721
0.739
0.701
0.756
0.691
0.783
0.806
0.772
0.833
0.780
0.783
0.748
27
1.454
Enterprise value₩B
4.016
4.466
4.919
5.248
6.108
6.124
5.832
6.368
7.249
7.697
1.241
4.73%
6.79%
82
2.035
LT debt₩B
4.075
3.587
3.613
3.696
3.614
3.911
3.437
3.607
3.737
3.823
7.085
1.13%
(1.43%)
13
Revenue
₩9.422B
3.91%
1.00×
Cost of revenue
₩5.151B
4.05%
1.01×
Operating expenses
₩1.330B
4.06%
1.01×
Cash and investments
21.79%
Spread over hurdle
12.84%