1.731
Revenue₩B
3.083
3.326
3.628
3.981
4.358
4.659
5.047
5.567
6.153
1.874
1.809
9.10%
8.68%
7
2.57
Revenue growth%
26.77
23.89
26.38
25.66
27.08
27.87
27.49
29.99
29.91
20.76
5.66
27.87
27.29
19
21.17
Gross margin%
30.68
28.09
27.65
26.64
27.74
26.67
24.94
25.40
22.76
8.39
9.08
25.40
27.16
83
10.68
Operating margin%
12.73
10.67
11.07
9.59
7.80
9.71
12.23
11.79
10.13
24.29
12.05
10.13
10.87
48
27.73
Net margin%
15.86
13.59
11.04
9.00
6.12
5.53
3.14
2.87
4.12
22.18
17.61
4.12
7.56
78
24.36
P/E ratio (avg)x
34.39
34.75
35.98
36.70
38.22
40.84
41.79
48.59
47.93
36.11
29.25
41.79
37.46
27
33.83
EV/EBITx
32.39
37.90
36.06
36.90
39.57
38.79
45.30
44.36
43.92
16.44
25.74
43.92
38.35
89
14.39
FCF yield (avg)%
18.46
19.09
17.93
17.14
20.01
20.58
18.88
17.17
17.70
22.15
2.10
18.88
18.67
26
18.31
FCF margin%
32.41
34.32
37.10
37.67
39.95
41.70
43.54
43.09
43.17
25.17
15.71
43.09
38.81
33
1.560
FCF / Net incomex
0.498
0.458
0.432
0.438
0.465
0.434
0.474
0.512
0.527
0.715
1.041
0.474
0.469
19
9.31
ROIC%
30.41
33.19
32.64
31.69
34.40
35.80
35.67
33.07
31.63
24.88
24.02
34.40
32.85
34
20.31
Return on equity%
4.41
6.29
4.34
4.03
1.99
0.40
0.40
0.40
0.40
22.77
26.09
0.40
2.49
91
16.96
Return on assets%
13.38
15.85
13.20
15.89
18.42
20.97
23.13
23.94
24.17
15.73
17.10
23.13
17.16
41
86.17
EPS₩
774.67
748.65
710.76
758.96
737.25
740.67
729.97
802.24
906.18
93.81
107.09
3.61%
3.86%
—
21.39
EPS growth%
28.83
29.26
29.07
31.34
33.56
36.52
39.07
37.30
39.10
28.06
19.13
37.30
32.45
45
303.54
Bookvalue per sh₩
638.57
605.20
618.53
655.43
598.89
645.87
600.06
661.40
648.87
482.09
340.59
(0.20%)
0.64%
—
353.54
FCF per share₩
890.33
977.19
1,118
1,224
1,221
1,295
1,412
1,395
1,439
168.04
78.66
3.29%
7.11%
—
214.52
Dividend per sh₩
746.57
717.66
723.76
801.68
840.95
895.85
973.30
1,044
1,090
379.09
194.13
6.34%
5.22%
—
9.04
Div yield (avg)%
5.01
6.61
6.23
8.29
6.77
5.21
7.18
10.08
10.38
15.50
27.95
7.18
6.69
18
9.32
Payout ratio%
0.40
0.72
3.06
5.32
3.15
0.40
0.40
1.23
0.40
6.89
28.47
0.40
0.56
70
6.549
Shares (diluted)M
5.756
5.459
4.858
4.490
4.641
4.270
4.591
4.433
4.838
6.338
6.586
1.50%
(3.32%)
43
15.24
Buyback yield%
0.40
1.82
1.06
2.27
2.24
1.08
0.40
2.89
3.82
14.78
25.35
2.24
1.45
61
0.891
D/E ratiox
1.335
1.200
1.213
1.134
1.182
1.175
1.133
1.130
1.041
0.677
1.480
1.133
1.178
48
1.577
Enterprise value₩B
1.551
1.500
1.426
1.478
1.480
1.501
1.705
1.731
1.644
2.101
5.371
2.15%
2.97%
15
2.890
LT debt₩B
3.849
4.031
3.994
3.558
3.448
3.296
2.975
2.759
2.977
4.524
5.313
(3.51%)
(2.62%)
51
Revenue
₩6.153B
8.68%
1.00×
Cost of revenue
₩4.307B
8.68%
1.00×
Operating expenses
₩1.262B
8.72%
1.00×
Spread over hurdle
(4.93%)