2.786
Revenue₩B
3.809
4.208
4.579
4.983
5.309
5.751
6.181
6.877
7.377
8.010
3.028
8.57%
8.87%
61
18.27
Revenue growth%
20.85
22.70
21.03
23.50
23.49
22.10
20.94
21.18
21.45
22.53
23.24
21.45
21.77
60
13.41
Gross margin%
9.58
11.98
13.89
11.55
11.39
8.44
10.86
8.86
10.06
7.10
13.44
8.86
10.46
47
16.64
Operating margin%
25.70
24.94
25.38
23.08
24.21
25.98
23.62
26.24
28.13
26.57
26.87
26.24
25.54
66
8.61
Net margin%
17.13
16.12
15.15
14.62
14.53
12.23
13.19
14.97
16.72
17.28
21.11
14.97
15.06
77
11.34
P/E ratio (avg)x
39.85
39.56
45.33
44.21
51.59
57.06
60.86
65.13
74.79
87.17
7.153
65.13
54.33
92
16.87
EV/EBITx
21.51
23.57
24.46
26.57
26.86
30.42
28.55
27.93
28.52
30.23
28.46
28.55
27.39
91
15.76
FCF yield (avg)%
29.73
29.00
30.27
31.81
33.49
35.25
32.29
31.10
29.24
28.65
16.96
31.10
30.68
26
13.28
FCF margin%
20.78
19.99
18.00
20.64
22.55
22.20
21.44
24.43
21.70
21.87
16.65
21.87
21.57
42
1.186
FCF / Net incomex
1.524
1.698
1.851
2.097
2.415
2.434
2.393
2.631
3.078
3.250
0.236
2.631
2.404
64
15.76
ROIC%
21.67
19.06
18.03
18.23
15.59
16.16
17.30
16.82
17.06
15.23
4.70
16.82
17.18
74
7.43
Return on equity%
7.84
7.72
5.61
7.99
9.07
8.94
10.58
9.41
8.05
8.55
15.85
8.94
8.30
94
27.64
Return on assets%
25.82
27.41
28.17
29.74
31.35
29.41
32.07
32.94
30.04
27.31
11.85
30.04
29.57
23
153.35
EPS₩
306.97
312.88
326.01
377.82
416.19
435.57
488.04
536.31
587.61
641.53
169.65
9.04%
7.20%
—
22.60
EPS growth%
12.83
12.63
10.80
10.72
10.11
12.82
13.26
12.82
11.46
13.74
21.01
12.82
12.72
50
193.16
Bookvalue per sh₩
226.88
218.18
217.60
237.11
245.69
256.36
255.55
250.49
234.12
253.93
177.05
0.66%
0.43%
—
48.67
FCF per share₩
68.67
61.52
61.60
54.37
51.01
49.49
47.95
41.53
45.42
44.79
293.59
(2.57%)
(4.95%)
—
253.92
Dividend per sh₩
327.17
303.55
333.10
323.38
308.51
343.29
313.60
284.83
272.32
292.25
88.20
(1.08%)
(0.10%)
—
23.19
Div yield (avg)%
14.60
14.61
12.77
10.26
7.60
9.80
7.40
9.66
6.85
4.09
20.83
7.40
9.73
35
18.60
Payout ratio%
26.65
23.90
24.43
22.72
22.61
22.69
21.00
23.80
25.59
26.60
6.73
23.80
23.85
69
12.36
Shares (diluted)M
12.17
13.86
14.18
14.69
14.11
16.08
19.18
20.27
20.15
23.34
12.40
10.59%
7.22%
55
9.54
Buyback yield%
0.92
0.40
0.40
0.40
1.86
2.85
3.15
2.01
3.29
0.51
25.32
2.85
1.39
71
1.052
D/E ratiox
1.187
1.133
1.080
1.108
1.247
1.284
1.434
1.614
1.453
1.637
1.769
1.453
1.265
26
5.207
Enterprise value₩B
3.627
3.607
3.661
4.261
5.065
5.900
6.770
7.932
8.231
8.931
4.604
12.01%
11.46%
89
1.889
LT debt₩B
6.961
6.582
7.096
7.077
7.485
6.858
6.713
6.522
6.448
6.815
5.417
(1.86%)
0.95%
61
Revenue
₩8.010B
8.87%
1.00×
Cost of revenue
₩3.963B
8.85%
1.00×
Operating expenses
₩1.759B
8.95%
1.01×
Cash and investments
18.81%
Spread over hurdle
(0.56%)