0.779
Revenue₩B
1.612
1.703
1.807
1.914
2.036
2.214
2.415
2.552
2.708
2.921
0.843
7.49%
7.15%
15
23.88
Revenue growth%
17.57
17.36
16.47
14.13
16.98
18.87
16.55
14.29
11.85
10.96
21.10
14.29
16.51
17
24.06
Gross margin%
6.11
6.43
6.46
4.74
1.95
0.83
0.48
0.40
0.40
0.40
13.69
0.40
1.39
84
14.45
Operating margin%
18.69
18.41
18.02
20.65
22.21
23.09
20.62
20.59
23.51
20.82
15.66
20.82
20.64
12
14.25
Net margin%
6.06
7.08
4.97
7.77
10.01
9.09
8.58
6.43
7.10
6.72
20.93
7.10
7.09
94
32.79
P/E ratio (avg)x
24.83
22.04
22.77
21.75
18.83
17.68
17.82
17.97
18.67
20.25
7.816
17.97
19.54
41
10.41
EV/EBITx
13.68
14.40
16.11
17.38
16.29
16.32
16.12
14.29
14.58
14.27
6.053
14.58
15.34
15
19.37
FCF yield (avg)%
20.28
20.59
19.67
17.10
15.22
17.64
18.41
16.93
17.59
17.69
4.97
17.64
17.67
53
13.15
FCF margin%
23.84
21.67
23.53
24.78
25.40
22.90
24.67
24.94
23.55
23.06
14.46
23.55
23.70
79
1.612
FCF / Net incomex
1.268
1.232
1.300
1.381
1.432
1.576
1.848
2.013
2.311
2.557
0.960
2.013
1.504
23
22.61
ROIC%
22.18
22.65
20.43
19.71
19.44
17.63
15.85
14.85
16.67
15.06
6.83
15.85
18.53
46
17.12
Return on equity%
1.54
0.40
2.52
2.42
1.71
2.23
2.66
1.38
4.12
2.85
26.70
2.66
2.33
73
21.85
Return on assets%
25.01
25.77
27.60
27.40
30.00
30.58
31.32
31.48
33.23
31.74
4.32
31.48
30.29
9
172.70
EPS₩
144.38
131.63
128.72
131.38
118.02
127.67
128.69
132.50
130.19
137.12
187.25
3.05%
(1.25%)
—
24.39
EPS growth%
16.29
16.47
16.34
15.07
16.65
17.93
15.08
15.24
16.87
18.19
27.24
16.87
16.41
86
102.77
Bookvalue per sh₩
90.15
93.43
89.41
97.54
106.75
109.02
116.29
126.51
127.92
142.16
138.65
5.90%
4.91%
—
156.22
FCF per share₩
286.83
313.87
330.33
345.61
357.95
381.66
446.69
476.68
508.06
595.23
165.06
10.71%
9.56%
—
150.80
Dividend per sh₩
95.79
103.14
107.31
117.63
116.55
127.51
120.33
112.50
110.80
97.94
114.80
(3.42%)
0.44%
—
27.74
Div yield (avg)%
11.12
10.70
12.06
13.39
15.16
13.88
12.61
13.20
14.60
12.54
26.55
13.20
12.90
94
22.84
Payout ratio%
6.50
9.39
7.21
8.40
10.27
7.99
7.42
6.94
9.68
8.40
10.74
7.99
8.19
40
12.26
Shares (diluted)M
17.58
18.41
18.03
18.42
21.47
19.98
21.44
22.70
26.42
26.55
12.22
4.34%
5.61%
36
20.76
Buyback yield%
31.35
30.83
28.26
29.50
31.77
28.89
26.04
25.86
23.58
21.90
25.71
25.86
28.57
57
1.164
D/E ratiox
0.146
0.126
0.127
0.129
0.131
0.141
0.129
0.118
0.124
0.127
0.504
0.127
0.128
57
1.621
Enterprise value₩B
2.755
3.059
3.248
3.753
3.880
4.002
3.870
4.376
4.695
5.157
1.695
5.86%
6.65%
62
1.573
LT debt₩B
2.202
2.343
2.441
2.752
2.996
2.864
2.928
3.214
3.412
3.764
2.070
4.67%
4.69%
35
Revenue
₩2.921B
7.15%
1.00×
Cost of revenue
₩1.784B
6.79%
0.97×
Operating expenses
₩565.9M
7.28%
1.01×
Cash and investments
16.03%
Spread over hurdle
(2.19%)