8.745
Revenue₩B
4.765
4.913
5.101
5.495
5.680
6.113
6.520
6.998
7.532
8.000
9.105
7.09%
5.78%
84
8.56
Revenue growth%
26.89
29.58
27.79
26.63
29.53
27.54
24.71
22.11
22.75
24.73
17.59
24.71
26.76
33
22.25
Gross margin%
17.72
18.65
19.93
20.00
22.81
21.52
21.27
22.66
19.91
22.01
18.48
21.52
20.64
23
18.73
Operating margin%
30.26
30.39
30.46
29.52
29.66
27.99
28.58
28.36
28.64
31.10
18.58
28.58
29.59
27
25.24
Net margin%
21.28
21.32
23.19
24.12
26.47
25.16
25.84
26.19
27.83
27.53
9.11
26.19
25.50
61
15.70
P/E ratio (avg)x
50.71
61.49
73.79
87.13
92.42
103.1
115.7
126.3
131.7
157.6
31.72
126.3
97.75
12
35.66
EV/EBITx
50.30
50.53
50.70
53.98
53.00
59.44
61.09
65.43
69.28
72.42
18.29
65.43
56.71
75
26.17
FCF yield (avg)%
28.94
29.37
28.86
29.27
29.05
26.52
27.84
30.02
31.23
33.90
3.86
30.02
29.16
29
21.76
FCF margin%
19.58
21.45
21.97
22.42
24.82
24.09
24.73
24.77
22.73
24.96
11.75
24.73
23.41
84
1.749
FCF / Net incomex
0.181
0.185
0.201
0.216
0.217
0.232
0.259
0.250
0.237
0.270
0.257
0.250
0.225
26
22.43
ROIC%
15.41
12.44
14.46
14.23
12.69
13.83
15.32
13.67
12.54
14.72
18.27
13.83
14.03
29
26.44
Return on equity%
7.39
5.19
6.00
6.58
5.26
2.88
0.40
2.38
1.28
0.40
18.25
1.28
4.04
74
23.17
Return on assets%
11.05
9.28
10.54
12.65
12.94
13.23
12.98
12.65
14.38
12.55
7.90
12.98
12.65
12
169.98
EPS₩
186.59
226.13
261.14
276.91
269.84
266.10
270.39
302.81
355.49
404.84
180.60
8.45%
10.01%
—
28.23
EPS growth%
13.18
13.91
14.20
12.17
15.03
13.53
11.89
13.38
12.56
13.25
19.38
13.25
13.32
59
517.56
Bookvalue per sh₩
247.43
270.20
278.73
304.27
303.18
331.40
328.27
311.45
341.86
379.00
232.45
4.57%
5.14%
—
512.39
FCF per share₩
462.02
508.84
458.05
441.03
390.57
363.67
373.30
407.85
356.92
326.53
406.46
(3.52%)
(2.90%)
—
389.36
Dividend per sh₩
174.73
159.26
141.18
124.94
113.77
117.13
113.29
119.50
121.46
132.97
212.47
3.17%
(3.43%)
—
23.44
Div yield (avg)%
13.02
14.91
15.94
18.73
18.74
20.47
23.09
25.41
27.19
28.99
12.00
25.41
19.60
69
17.86
Payout ratio%
16.82
15.77
18.40
16.26
18.13
19.80
21.43
18.87
20.71
19.43
18.37
19.80
18.64
29
10.72
Shares (diluted)M
21.78
24.75
29.95
32.25
32.89
37.39
45.24
48.74
48.34
47.60
11.17
7.67%
8.92%
67
3.58
Buyback yield%
15.51
18.21
20.89
21.86
24.79
24.64
23.67
25.65
26.35
24.25
22.36
24.64
23.96
13
0.610
D/E ratiox
2.184
2.438
2.364
2.785
2.793
3.190
3.405
3.657
3.553
3.682
1.538
3.553
2.992
8
10.18
Enterprise value₩B
3.898
4.481
4.987
5.323
6.047
6.108
6.665
7.428
7.899
8.154
3.840
6.16%
7.65%
65
6.563
LT debt₩B
9.482
10.33
10.00
10.73
11.77
13.17
12.66
12.42
13.00
14.04
8.782
3.58%
4.66%
27
Revenue
₩8.000B
5.78%
1.00×
Cost of revenue
₩4.738B
5.56%
0.98×
Operating expenses
₩1.576B
6.29%
1.05×
Cash and investments
17.23%
Spread over hurdle
(2.62%)