3.225
Revenue₩B
26.62
27.20
27.49
28.47
29.35
29.93
30.92
31.12
32.29
33.49
3.477
2.67%
2.64%
16
28.18
Revenue growth%
25.44
27.07
29.74
28.20
28.53
31.22
31.95
33.03
35.25
36.93
26.56
33.03
30.48
41
29.20
Gross margin%
26.80
25.25
24.49
25.13
23.77
23.41
23.19
22.76
23.73
25.30
8.20
23.41
24.13
86
15.47
Operating margin%
8.81
8.36
6.30
5.36
2.51
3.24
1.57
0.40
1.12
3.70
23.23
1.57
3.47
29
23.25
Net margin%
9.34
8.28
9.12
10.64
10.62
8.09
8.95
6.50
7.05
9.70
4.22
8.09
9.03
84
6.245
P/E ratio (avg)x
24.65
21.45
18.80
17.71
16.63
15.82
16.50
16.79
17.87
18.49
6.229
16.79
17.79
43
35.17
EV/EBITx
46.59
51.25
52.61
53.57
50.09
46.60
44.54
49.08
52.27
55.14
19.49
49.08
50.67
89
29.84
FCF yield (avg)%
6.31
7.72
10.42
8.44
9.88
12.11
9.59
8.13
9.52
8.72
18.57
9.52
9.12
87
16.74
FCF margin%
11.69
14.19
16.90
17.33
16.26
14.10
14.59
16.79
18.17
15.53
21.01
15.53
15.90
68
0.304
FCF / Net incomex
0.396
0.411
0.483
0.471
0.483
0.494
0.495
0.577
0.688
0.673
1.367
0.577
0.489
83
22.78
ROIC%
23.88
23.53
21.89
21.82
22.16
21.19
22.19
22.78
23.18
24.14
6.72
22.78
22.49
27
18.73
Return on equity%
19.52
16.89
18.05
19.47
17.67
19.93
17.16
15.98
13.51
14.52
15.73
15.98
17.41
50
5.55
Return on assets%
4.08
4.00
4.38
6.90
6.01
5.50
6.58
6.74
8.12
10.13
6.41
6.74
6.29
47
809.10
EPS₩
307.48
295.06
328.63
329.83
357.46
377.36
383.01
358.13
366.39
345.69
900.14
(0.67%)
1.39%
—
19.21
EPS growth%
16.06
15.11
13.26
11.83
10.57
13.44
14.04
12.03
10.74
13.70
23.45
13.44
13.35
48
1,094
Bookvalue per sh₩
799.22
731.41
736.04
719.23
739.58
671.92
696.31
689.02
652.77
661.52
410.33
(2.21%)
(1.34%)
—
1,490
FCF per share₩
1,500
1,548
1,521
1,548
1,531
1,585
1,627
1,800
1,781
1,767
963.80
2.91%
3.09%
—
489.01
Dividend per sh₩
375.81
350.32
333.10
333.53
340.15
345.80
322.54
326.58
294.66
297.43
538.79
(2.65%)
(3.71%)
—
19.36
Div yield (avg)%
19.90
22.78
22.83
24.84
27.58
25.85
28.24
29.21
30.39
30.54
18.97
29.21
26.72
65
15.93
Payout ratio%
32.31
31.45
31.11
31.20
29.36
29.24
27.43
29.50
31.18
31.79
10.38
29.50
31.14
21
13.17
Shares (diluted)M
19.60
21.59
21.82
21.73
24.17
23.26
25.37
29.47
34.01
38.33
13.32
9.66%
7.23%
26
28.39
Buyback yield%
15.40
15.00
16.76
19.47
20.57
18.65
20.86
18.17
17.09
15.99
16.56
18.17
17.63
72
0.172
D/E ratiox
1.777
1.704
1.800
2.082
1.970
2.046
2.010
2.176
2.060
2.101
0.823
2.060
2.028
26
37.04
Enterprise value₩B
42.43
45.69
48.98
52.90
54.53
51.19
51.10
49.93
51.24
57.67
34.14
1.12%
4.39%
31
23.24
LT debt₩B
31.20
30.91
31.52
34.05
35.29
34.00
34.65
32.80
30.52
27.44
40.45
(4.91%)
(1.95%)
21
Revenue
₩33.49B
2.64%
1.00×
Cost of revenue
₩22.34B
2.93%
1.03×
Operating expenses
₩3.954B
1.67%
0.91×
Cash and investments
16.08%
Spread over hurdle
29.47%