3.956
Revenue₩B
5.111
5.202
5.110
5.075
5.020
5.137
5.143
5.124
5.179
5.210
4.160
0.74%
0.13%
7
26.45
Revenue growth%
28.09
27.41
28.89
28.05
26.02
25.57
27.27
24.29
24.68
23.94
14.65
24.68
26.64
18
24.27
Gross margin%
1.98
3.76
4.99
5.21
3.93
4.70
5.47
7.92
6.35
5.24
4.83
5.47
5.10
55
6.76
Operating margin%
11.47
9.05
8.95
6.86
9.35
9.95
10.19
7.93
9.51
7.97
15.23
9.51
9.20
18
26.18
Net margin%
21.47
19.99
22.66
21.47
20.13
21.79
22.89
22.97
24.91
23.98
5.42
22.97
22.22
17
19.69
P/E ratio (avg)x
31.71
32.57
34.59
37.48
39.26
36.18
33.91
38.13
38.46
35.23
14.52
36.18
35.71
59
35.83
EV/EBITx
28.52
24.56
25.13
21.76
19.48
18.27
19.87
19.85
21.33
21.33
27.48
19.87
21.33
62
6.52
FCF yield (avg)%
27.68
26.12
25.20
24.95
26.35
27.57
30.56
31.30
32.22
33.14
5.75
31.30
27.63
55
25.57
FCF margin%
8.10
5.33
7.36
6.78
5.72
8.35
7.56
6.31
8.27
6.43
16.40
7.56
7.07
65
1.693
FCF / Net incomex
0.895
0.980
0.995
0.956
1.105
1.274
1.369
1.461
1.597
1.819
1.610
1.461
1.189
47
2.95
ROIC%
1.72
3.67
3.56
1.02
1.60
0.40
0.40
0.40
0.40
2.48
7.46
0.40
1.31
85
29.53
Return on equity%
18.23
20.27
21.18
19.45
22.38
22.70
24.14
25.12
28.08
28.57
13.26
25.12
22.54
26
27.65
Return on assets%
12.57
10.50
9.78
8.00
5.23
7.93
5.76
7.07
4.49
5.37
28.63
5.76
7.50
91
173.32
EPS₩
78.00
83.84
84.80
78.37
80.53
74.81
67.89
76.28
72.70
72.37
178.08
(2.11%)
(1.46%)
—
7.94
EPS growth%
13.47
15.82
15.03
12.05
9.82
11.81
13.30
12.17
10.30
11.98
11.66
11.98
12.11
56
118.46
Bookvalue per sh₩
83.69
84.07
80.93
80.57
68.62
74.12
75.59
72.98
75.43
70.08
96.29
0.42%
(1.47%)
—
84.67
FCF per share₩
72.77
68.38
71.48
64.05
57.62
58.50
58.39
56.33
48.52
49.03
63.51
(3.18%)
(4.04%)
—
183.77
Dividend per sh₩
134.62
135.62
124.67
121.41
103.53
102.65
97.89
83.55
74.86
72.51
175.46
(6.88%)
(6.20%)
—
25.48
Div yield (avg)%
12.36
10.51
10.52
11.37
12.62
9.76
10.97
13.16
16.11
17.56
28.37
13.16
11.86
60
4.15
Payout ratio%
21.27
23.61
22.62
21.52
21.33
21.59
20.43
22.47
21.75
21.12
20.16
21.59
21.56
76
13.53
Shares (diluted)M
14.39
15.37
18.01
17.65
18.38
20.32
20.57
19.98
20.79
25.00
13.81
6.35%
5.75%
43
6.52
Buyback yield%
10.55
9.20
9.84
11.98
13.20
12.83
14.21
11.63
10.14
8.92
3.05
11.63
11.09
94
0.943
D/E ratiox
1.244
1.157
1.306
1.365
1.353
1.375
1.404
1.540
1.405
1.558
0.922
1.405
1.370
43
4.337
Enterprise value₩B
0.750
0.796
0.839
0.706
0.665
0.717
0.699
0.647
0.574
0.520
1.030
(4.77%)
(5.02%)
94
1.694
LT debt₩B
3.292
3.056
2.995
3.189
3.019
2.597
2.269
2.214
2.078
1.954
0.656
(8.33%)
(5.09%)
16
Revenue
₩5.210B
0.13%
1.00×
Cost of revenue
₩3.501B
0.02%
0.99×
Operating expenses
₩774.6M
0.41%
1.03×
Cash and investments
16.99%
Spread over hurdle
(1.08%)