1.576
Revenue₩B
8.915
8.862
8.872
8.847
8.833
9.179
9.327
9.329
9.660
9.759
1.618
2.01%
0.85%
83
15.33
Revenue growth%
20.68
21.87
24.80
23.88
26.25
25.19
25.57
28.07
26.88
27.92
18.17
26.88
25.38
75
13.06
Gross margin%
1.29
1.56
0.40
1.87
0.40
1.53
0.40
2.70
5.37
4.59
21.68
2.70
1.55
60
11.72
Operating margin%
29.27
31.37
33.89
31.76
31.30
28.74
30.85
31.79
30.94
30.45
12.15
30.85
31.12
23
11.29
Net margin%
22.79
25.31
27.28
25.44
25.34
26.30
28.09
29.36
30.10
29.44
6.43
29.36
26.79
56
8.793
P/E ratio (avg)x
10.71
10.70
10.70
11.40
11.91
10.58
11.22
11.66
11.63
12.84
26.55
11.63
11.31
54
37.04
EV/EBITx
37.06
38.56
36.86
39.58
41.30
39.03
36.20
38.97
41.31
46.84
32.19
39.03
39.00
78
13.63
FCF yield (avg)%
30.79
33.20
35.41
35.32
34.10
34.55
34.40
34.16
33.77
32.92
3.99
34.16
34.13
49
10.74
FCF margin%
7.65
7.23
9.91
11.75
10.23
11.60
13.16
13.19
15.03
15.73
26.58
13.19
11.68
59
0.675
FCF / Net incomex
0.920
0.959
0.977
0.901
0.942
0.811
0.868
0.762
0.732
0.721
0.880
0.762
0.884
8
7.14
ROIC%
17.49
18.72
20.12
21.22
23.46
24.90
22.94
24.27
24.01
23.44
24.90
24.01
23.19
59
15.16
Return on equity%
10.16
11.97
12.89
11.70
10.35
9.70
7.04
9.01
6.04
7.53
13.76
7.53
9.93
92
25.67
Return on assets%
21.58
19.66
22.20
25.03
22.61
24.07
21.54
23.21
20.56
18.61
28.32
21.54
21.89
34
129.63
EPS₩
119.88
124.74
130.44
128.49
153.35
183.21
200.70
228.11
243.57
247.08
138.13
10.01%
7.65%
—
25.58
EPS growth%
17.44
17.96
15.77
16.68
15.87
16.36
17.65
16.32
16.13
19.00
9.84
16.36
16.52
42
128.54
Bookvalue per sh₩
187.29
202.46
197.09
184.58
193.13
198.23
180.80
196.17
215.15
207.98
85.22
1.49%
1.12%
—
219.63
FCF per share₩
327.60
311.26
361.37
397.79
445.43
467.95
508.32
520.80
521.99
570.01
158.42
5.06%
7.21%
—
60.52
Dividend per sh₩
470.22
502.06
583.22
584.79
700.77
712.85
833.40
965.66
1,045
1,126
55.21
9.96%
11.10%
—
23.58
Div yield (avg)%
30.50
29.85
31.04
30.78
32.04
29.04
28.55
30.70
32.55
33.37
7.51
30.70
30.74
65
26.83
Payout ratio%
31.59
30.71
32.83
30.85
33.61
35.71
36.47
33.66
34.99
36.95
27.56
35.71
33.63
24
9.627
Shares (diluted)M
8.100
7.786
7.708
7.376
6.873
6.205
5.837
5.547
5.521
4.791
9.844
(6.96%)
(5.67%)
77
7.57
Buyback yield%
16.69
17.11
18.65
19.02
20.04
20.49
18.59
21.10
21.55
22.79
16.31
21.10
19.53
60
1.800
D/E ratiox
2.296
2.740
2.899
3.018
3.513
3.979
4.253
4.588
5.360
5.210
0.827
4.588
3.746
36
1.269
Enterprise value₩B
8.937
8.471
8.619
9.360
9.746
9.965
11.12
12.32
12.53
12.36
5.727
4.87%
3.36%
80
8.643
LT debt₩B
0.600
0.621
0.632
0.685
0.602
0.592
0.586
0.521
0.505
0.463
3.403
(5.12%)
(1.92%)
37
Revenue
₩9.759B
0.85%
1.00×
Cost of revenue
₩6.126B
0.86%
1.00×
Operating expenses
₩1.325B
0.86%
1.00×
Cash and investments
17.53%
Goodwill & intangibles
14.96%
Spread over hurdle
15.44%