1.553
Revenue₩B
4.889
5.251
5.658
5.914
6.383
6.887
7.359
7.608
7.857
8.449
1.686
5.77%
6.38%
61
27.69
Revenue growth%
10.34
12.93
13.93
16.22
17.81
16.18
18.11
15.25
16.31
18.03
13.69
16.31
16.20
58
14.99
Gross margin%
8.04
10.00
12.04
10.46
8.42
9.47
8.20
8.95
9.97
7.75
14.92
8.95
9.21
76
13.75
Operating margin%
20.57
22.24
24.55
24.96
26.88
26.37
26.92
25.38
26.90
25.25
23.82
26.37
25.31
89
17.11
Net margin%
9.35
12.27
14.11
13.36
15.07
17.03
19.12
22.04
23.44
22.37
14.31
22.04
16.05
58
18.66
P/E ratio (avg)x
6.751
6.739
6.817
5.864
5.722
4.882
4.561
4.720
4.035
3.709
21.58
4.561
5.302
72
34.59
EV/EBITx
63.23
74.47
75.37
88.15
87.84
107.0
108.5
114.0
133.0
154.5
30.93
114.0
97.55
90
9.18
FCF yield (avg)%
0.87
0.40
1.53
1.72
2.62
4.85
4.27
5.62
5.60
4.32
29.75
4.85
3.44
26
7.96
FCF margin%
25.14
24.65
27.52
30.14
32.12
34.47
32.30
32.83
32.58
35.29
3.08
32.83
32.21
68
0.621
FCF / Net incomex
2.541
2.573
2.905
3.099
2.977
3.401
3.540
3.950
4.673
5.080
0.467
3.950
3.250
6
10.99
ROIC%
5.74
2.96
2.51
0.54
0.40
0.40
0.40
2.66
2.99
4.78
27.05
2.66
2.58
72
26.42
Return on equity%
27.73
29.33
32.16
31.48
29.23
26.79
28.81
27.00
27.21
27.50
19.69
27.21
28.27
15
17.65
Return on assets%
3.58
5.14
3.05
5.27
7.15
5.57
4.36
3.77
1.38
0.40
21.72
3.77
4.06
95
89.56
EPS₩
95.27
98.52
115.38
115.83
130.43
139.23
131.41
124.06
134.28
128.15
94.84
(0.35%)
3.51%
—
21.65
EPS growth%
32.55
29.56
30.40
30.65
29.68
31.11
28.18
29.96
30.40
32.40
28.19
30.40
30.40
71
203.73
Bookvalue per sh₩
140.99
149.27
165.82
175.19
173.13
199.60
212.42
220.39
240.35
270.15
83.56
9.31%
7.47%
—
65.10
FCF per share₩
151.63
163.37
171.79
186.14
184.40
187.95
195.01
196.41
181.31
157.81
44.13
(3.07%)
0.97%
—
175.74
Dividend per sh₩
206.90
241.22
259.54
285.55
328.76
360.99
405.87
383.01
435.05
495.77
178.19
8.56%
9.64%
—
4.73
Div yield (avg)%
27.78
25.30
26.24
29.01
26.93
27.15
29.17
26.55
28.34
27.80
6.19
27.80
27.47
34
15.03
Payout ratio%
29.40
28.50
26.94
29.60
31.16
32.26
31.25
28.59
26.48
27.25
29.41
28.59
29.00
53
19.42
Shares (diluted)M
20.61
22.30
23.68
24.39
23.62
22.29
22.61
22.41
20.08
18.11
19.56
(5.18%)
(0.81%)
44
21.74
Buyback yield%
10.31
13.29
15.23
17.41
14.58
11.91
14.21
12.12
14.33
16.48
24.83
14.21
14.27
44
0.417
D/E ratiox
0.205
0.222
0.224
0.198
0.215
0.192
0.188
0.207
0.228
0.203
1.009
0.203
0.206
40
4.284
Enterprise value₩B
8.644
8.423
9.123
10.68
10.53
10.99
10.38
9.929
11.50
13.50
6.538
5.10%
6.27%
15
1.073
LT debt₩B
0.439
0.497
0.484
0.509
0.543
0.554
0.628
0.667
0.702
0.718
3.670
5.74%
5.01%
56
Revenue
₩8.449B
6.38%
1.00×
Cost of revenue
₩5.024B
6.18%
0.98×
Operating expenses
₩1.263B
6.46%
1.01×
Return on capital
139.11%
Spread over hurdle
132.85%