1.393
Revenue₩B
2.908
2.947
3.030
3.037
3.190
3.267
3.323
3.420
3.499
3.528
1.458
2.03%
2.13%
21
23.77
Revenue growth%
21.93
21.20
20.46
21.25
21.44
22.94
21.49
19.54
17.63
20.57
21.41
20.57
21.23
72
22.98
Gross margin%
11.15
12.56
11.29
12.61
15.35
12.83
12.01
14.30
14.35
15.97
24.76
14.30
12.72
62
22.18
Operating margin%
9.03
9.09
11.26
11.88
12.84
14.59
15.93
18.38
17.73
19.21
21.60
17.73
13.72
88
27.19
Net margin%
13.32
15.08
13.08
12.33
13.47
10.81
8.23
7.11
6.93
5.01
6.99
7.11
11.57
48
17.76
P/E ratio (avg)x
18.91
18.46
18.10
16.58
17.65
15.90
14.30
12.70
13.44
12.33
17.99
13.44
16.24
21
25.13
EV/EBITx
4.973
4.917
4.821
4.831
5.123
5.388
4.790
4.386
4.179
4.557
27.23
4.557
4.826
84
30.00
FCF yield (avg)%
17.84
18.67
18.31
19.84
17.17
17.01
18.39
17.40
14.47
16.69
19.50
17.01
17.62
6
9.21
FCF margin%
5.39
2.50
0.40
0.40
1.93
4.01
2.54
4.87
2.23
4.04
23.60
4.01
2.52
16
0.421
FCF / Net incomex
1.997
2.136
1.989
2.189
2.456
2.695
2.619
2.718
3.010
3.320
0.976
2.718
2.537
23
6.08
ROIC%
4.85
4.76
2.28
4.34
2.02
3.84
5.56
7.49
5.70
3.48
27.51
5.56
4.55
49
25.62
Return on equity%
16.27
15.27
14.16
12.62
10.44
7.80
5.27
3.01
0.40
2.29
11.04
3.01
9.12
54
11.36
Return on assets%
8.75
10.70
11.33
10.70
9.75
7.07
9.98
12.18
12.97
12.54
9.81
12.18
10.70
58
220.26
EPS₩
299.99
286.41
289.59
329.45
366.47
366.06
423.66
419.68
417.07
401.65
240.30
1.85%
3.54%
—
8.92
EPS growth%
15.73
17.27
18.17
18.69
20.97
23.84
21.81
22.24
19.73
18.75
21.96
21.81
19.24
6
163.97
Bookvalue per sh₩
166.07
162.59
186.59
180.96
189.00
214.18
202.36
186.42
207.13
229.51
233.89
3.96%
2.80%
—
82.62
FCF per share₩
90.61
95.28
91.85
87.49
85.96
87.61
94.86
96.44
109.69
102.56
226.11
3.60%
1.59%
—
63.54
Dividend per sh₩
258.68
267.07
290.87
251.41
238.50
251.59
224.11
202.05
219.45
234.45
129.89
(0.34%)
(1.60%)
—
18.61
Div yield (avg)%
17.75
19.44
20.33
17.47
20.02
19.95
18.23
16.06
17.59
18.91
8.21
18.23
18.57
41
11.40
Payout ratio%
19.34
18.78
18.37
20.41
23.39
24.24
26.25
26.06
28.77
25.95
18.82
26.06
23.82
37
11.01
Shares (diluted)M
11.45
10.43
10.79
9.941
10.95
11.89
13.32
14.71
14.02
14.38
10.86
5.62%
1.21%
36
12.56
Buyback yield%
28.80
30.22
28.81
26.34
24.54
24.35
25.04
24.99
25.51
22.78
2.32
24.99
25.27
39
1.461
D/E ratiox
1.501
1.593
1.739
1.765
1.834
2.131
2.374
2.691
2.889
3.435
0.894
2.691
1.983
66
2.778
Enterprise value₩B
5.772
6.206
6.103
6.616
6.693
6.642
7.088
8.254
8.725
8.646
0.596
5.25%
5.02%
17
0.352
LT debt₩B
1.334
1.287
1.294
1.297
1.194
1.230
1.107
1.218
1.301
1.318
2.777
1.99%
(0.27%)
69
Revenue
₩3.528B
2.13%
1.00×
Cost of revenue
₩1.719B
1.98%
0.99×
Operating expenses
₩734.5M
2.62%
1.05×
Cash and investments
17.98%
Goodwill & intangibles
15.92%
Spread over hurdle
42.01%