2.215
Revenue₩B
5.204
5.098
5.088
4.979
4.921
4.897
5.011
4.888
4.825
4.813
2.456
(0.44%)
(0.73%)
76
15.13
Revenue growth%
27.55
28.25
28.42
28.36
25.58
23.16
25.93
25.38
28.04
30.07
23.76
25.93
27.80
43
8.64
Gross margin%
4.70
5.89
4.84
4.55
3.08
5.38
6.47
9.06
9.82
9.10
20.39
9.06
5.63
60
27.81
Operating margin%
15.62
15.82
18.04
16.33
19.00
16.48
17.02
18.14
18.56
15.68
5.94
17.02
16.75
6
15.34
Net margin%
11.80
10.21
12.52
12.80
10.51
11.39
14.03
12.12
9.82
7.48
24.16
11.39
11.59
6
23.34
P/E ratio (avg)x
49.49
52.61
58.93
58.83
64.65
63.57
68.69
70.18
82.92
86.03
30.75
70.18
64.11
54
25.00
EV/EBITx
52.59
53.13
60.34
71.17
72.27
85.54
90.22
102.4
104.1
112.2
23.61
102.4
78.91
95
18.85
FCF yield (avg)%
23.58
25.85
24.11
26.62
26.25
27.50
24.64
25.76
25.91
28.12
10.82
25.91
25.88
91
29.87
FCF margin%
5.55
3.99
2.78
2.74
3.61
1.43
1.10
0.40
0.81
0.40
19.83
0.81
2.09
28
1.203
FCF / Net incomex
1.322
1.354
1.204
1.174
1.183
1.153
1.042
1.086
0.942
0.949
1.058
1.042
1.164
88
19.54
ROIC%
1.75
3.90
3.96
2.46
4.41
4.08
1.52
3.24
5.64
6.28
23.31
4.08
3.93
14
4.95
Return on equity%
19.22
16.95
19.21
21.88
20.49
22.02
21.81
24.02
23.13
24.33
21.63
23.13
21.84
28
15.66
Return on assets%
6.59
6.37
7.73
7.83
7.13
8.82
6.96
6.30
6.58
4.36
6.31
6.58
6.77
22
753.53
EPS₩
390.11
401.51
362.50
349.09
312.89
327.71
341.62
383.99
367.23
365.22
787.28
3.14%
(0.52%)
—
7.98
EPS growth%
26.37
28.42
26.06
27.77
26.15
28.65
29.85
29.97
30.03
30.52
22.85
29.97
28.54
61
595.62
Bookvalue per sh₩
1,011
1,148
1,171
1,182
1,214
1,262
1,340
1,509
1,650
1,814
775.44
8.36%
6.26%
—
319.77
FCF per share₩
1,288
1,270
1,456
1,392
1,432
1,529
1,548
1,457
1,530
1,578
865.66
1.96%
2.18%
—
314.65
Dividend per sh₩
750.10
807.55
871.99
988.02
1,025
1,181
1,297
1,355
1,497
1,666
975.93
10.21%
8.56%
—
9.95
Div yield (avg)%
15.63
17.48
19.78
19.58
19.80
19.21
21.63
21.65
21.22
24.16
9.34
21.63
19.79
26
12.57
Payout ratio%
9.35
7.78
9.46
8.38
6.06
5.32
5.72
3.51
5.58
3.85
23.05
5.32
5.89
85
3.445
Shares (diluted)M
4.613
4.628
5.056
4.933
5.088
4.760
4.219
4.650
4.607
4.370
3.441
(3.00%)
0.58%
36
4.11
Buyback yield%
26.08
24.32
26.13
27.32
29.11
27.48
26.74
24.34
24.90
22.24
9.76
24.90
26.10
70
1.750
D/E ratiox
0.229
0.235
0.232
0.246
0.235
0.216
0.199
0.193
0.210
0.234
0.637
0.210
0.230
66
2.970
Enterprise value₩B
2.738
2.673
2.333
2.090
2.099
2.170
1.997
1.801
1.719
1.464
4.498
(6.96%)
(5.35%)
82
0.317
LT debt₩B
4.226
4.490
4.797
5.231
5.522
5.566
5.531
5.958
5.246
5.637
3.848
0.41%
1.62%
12
Revenue
₩4.813B
(0.73%)
1.00×
Cost of revenue
₩3.369B
(0.73%)
1.00×
Operating expenses
₩736.1M
(1.41%)
0.93×
Cash and investments
15.40%
Spread over hurdle
(2.36%)