2.100
Revenue₩B
7.439
7.748
8.092
8.665
9.206
9.774
10.11
10.90
11.30
11.82
2.145
5.13%
5.38%
79
10.06
Revenue growth%
22.53
24.38
22.46
25.39
25.64
22.70
23.34
23.14
21.85
21.23
12.90
22.70
22.92
37
9.05
Gross margin%
22.79
23.02
24.49
24.01
21.56
20.20
19.94
17.40
15.05
13.09
19.12
17.40
20.88
56
5.36
Operating margin%
17.13
14.77
15.84
14.30
13.42
12.22
11.30
10.35
11.14
12.22
6.22
11.30
12.82
46
8.69
Net margin%
3.65
5.13
6.09
6.18
7.46
6.17
6.23
5.11
5.23
5.95
10.09
5.95
6.02
59
35.97
P/E ratio (avg)x
34.82
35.08
34.38
38.40
45.30
52.11
58.33
70.28
83.20
95.51
26.67
70.28
48.71
54
10.79
EV/EBITx
49.66
55.11
63.30
70.14
71.10
79.45
73.56
70.78
65.88
69.75
37.58
70.78
69.95
65
9.23
FCF yield (avg)%
15.50
16.81
19.42
19.04
21.22
21.24
21.95
23.60
25.48
26.07
26.40
23.60
21.23
45
19.21
FCF margin%
20.39
20.39
20.96
23.70
22.57
21.20
20.79
21.55
18.73
20.04
19.80
20.79
20.88
53
0.660
FCF / Net incomex
1.342
1.538
1.482
1.745
1.888
2.103
2.085
2.030
2.333
2.573
1.505
2.103
1.959
32
6.76
ROIC%
15.44
13.40
14.27
12.85
15.09
16.81
18.42
16.60
15.06
16.96
21.90
16.81
15.26
57
8.86
Return on equity%
14.81
13.49
14.72
14.64
14.61
11.62
10.96
11.53
12.30
10.14
28.07
11.53
12.90
13
16.94
Return on assets%
25.82
28.53
30.22
29.38
26.71
29.44
26.73
28.82
30.42
31.71
16.16
29.44
29.10
59
469.50
EPS₩
1,076
1,290
1,437
1,465
1,455
1,581
1,885
2,045
2,096
2,024
494.31
6.82%
8.05%
—
23.60
EPS growth%
12.96
10.47
9.13
8.64
5.77
3.38
5.72
3.42
5.50
6.78
2.01
5.50
6.27
49
192.11
Bookvalue per sh₩
251.63
243.02
263.89
272.93
279.17
253.52
271.45
241.37
239.98
235.83
118.26
(3.32%)
(0.88%)
—
479.95
FCF per share₩
894.60
862.28
809.39
857.58
975.19
1,044
1,174
1,230
1,344
1,526
202.26
9.37%
6.64%
—
517.44
Dividend per sh₩
163.49
179.79
174.35
204.42
236.15
253.53
268.63
276.83
315.33
350.34
175.00
8.21%
8.67%
—
14.93
Div yield (avg)%
11.21
12.74
12.65
13.03
12.34
14.49
12.30
13.10
12.55
13.66
26.95
13.10
12.70
41
3.98
Payout ratio%
26.76
28.77
30.57
31.02
32.88
35.83
34.13
35.74
33.71
36.41
11.90
35.74
33.30
7
14.55
Shares (diluted)M
12.99
12.38
12.03
11.24
11.66
11.90
13.54
13.29
14.25
14.67
14.40
4.69%
1.03%
44
20.00
Buyback yield%
27.76
28.17
29.35
27.23
26.19
24.58
24.65
25.84
24.52
24.59
19.03
24.59
26.02
77
1.705
D/E ratiox
2.101
2.520
2.837
3.157
3.647
4.184
4.413
4.759
5.585
6.695
0.455
4.759
3.916
10
8.924
Enterprise value₩B
6.251
6.673
6.874
7.430
7.971
7.243
7.819
6.910
6.115
6.465
8.926
(4.10%)
0.46%
46
5.574
LT debt₩B
1.181
1.070
1.139
1.177
1.184
1.215
1.221
1.282
1.363
1.338
4.102
2.48%
1.70%
14
Revenue
₩11.82B
5.38%
1.00×
Cost of revenue
₩6.910B
5.30%
0.99×
Operating expenses
₩2.520B
5.84%
1.04×
Cash and investments
15.67%
Spread over hurdle
(3.53%)