2.224
Revenue₩B
5.115
5.342
5.737
6.239
6.566
7.126
7.569
7.989
8.654
9.329
2.364
7.28%
7.02%
60
13.34
Revenue growth%
34.33
36.56
37.40
39.44
38.15
36.59
36.27
36.70
39.65
41.49
16.15
36.70
37.05
50
2.27
Gross margin%
16.28
16.15
16.34
15.41
17.34
18.64
19.06
17.60
15.44
13.05
12.47
17.60
16.31
46
20.10
Operating margin%
26.05
27.55
29.53
31.12
33.31
31.47
31.43
33.97
33.80
31.91
16.48
31.91
31.45
9
29.91
Net margin%
1.87
4.83
3.37
6.11
3.93
3.59
1.88
0.40
1.64
2.95
8.25
1.88
3.16
77
37.21
P/E ratio (avg)x
58.64
69.66
73.91
75.19
85.01
97.97
107.4
105.3
118.6
134.6
36.41
107.4
91.49
29
18.71
EV/EBITx
31.43
29.34
25.98
27.10
28.31
31.08
33.35
35.82
33.20
33.51
14.62
33.35
31.25
66
21.20
FCF yield (avg)%
7.28
9.64
10.08
11.78
9.60
12.30
11.36
12.21
12.52
9.84
9.56
12.21
10.72
65
13.37
FCF margin%
3.65
5.18
5.38
3.68
1.23
0.59
0.57
0.40
1.20
1.07
20.25
0.59
1.22
56
1.658
FCF / Net incomex
1.098
1.235
1.368
1.474
1.619
1.877
1.922
1.905
2.037
2.171
1.672
1.922
1.748
11
5.45
ROIC%
4.87
5.90
3.16
3.37
0.92
3.73
5.19
7.27
5.21
6.48
4.85
5.21
5.03
15
22.56
Return on equity%
6.61
4.03
1.44
0.71
0.40
0.57
0.40
2.75
2.69
4.52
5.79
2.69
2.07
29
28.28
Return on assets%
19.80
19.69
17.81
16.53
13.93
13.96
13.86
12.75
10.71
11.39
19.33
12.75
13.95
43
138.92
EPS₩
60.33
55.52
49.13
41.75
44.42
42.55
43.30
38.69
37.30
40.13
152.45
(2.01%)
(3.63%)
—
8.85
EPS growth%
0.40
2.29
3.42
4.93
6.39
5.72
5.74
3.80
4.39
3.76
12.12
4.39
4.09
40
77.26
Bookvalue per sh₩
73.00
86.38
101.34
119.26
128.58
140.19
151.21
169.75
203.88
244.93
51.73
13.76%
14.24%
—
223.32
FCF per share₩
86.45
91.86
79.74
78.93
83.81
77.77
83.01
78.29
77.77
79.39
48.78
(1.08%)
(1.67%)
—
202.90
Dividend per sh₩
322.96
306.88
355.68
399.39
423.30
452.91
483.17
528.14
526.30
534.40
60.69
4.77%
5.26%
—
8.90
Div yield (avg)%
11.75
9.45
8.81
10.27
10.75
13.29
13.36
10.63
11.64
10.05
21.51
11.64
10.69
15
23.78
Payout ratio%
11.83
12.06
11.48
9.23
7.59
5.80
3.80
4.14
5.43
3.45
25.53
4.14
6.70
87
16.07
Shares (diluted)M
20.19
22.48
25.71
28.71
32.41
32.58
32.91
33.86
36.69
38.53
15.96
3.52%
8.08%
41
6.93
Buyback yield%
20.97
22.33
22.95
22.26
21.33
20.90
21.91
22.33
22.97
21.91
7.14
21.91
22.08
79
1.198
D/E ratiox
0.849
0.859
0.844
0.779
0.726
0.726
0.669
0.764
0.816
0.939
1.137
0.764
0.797
52
10.03
Enterprise value₩B
7.048
7.305
7.765
8.495
10.18
10.18
11.88
11.93
11.54
13.87
5.412
6.38%
7.35%
56
6.557
LT debt₩B
2.709
2.588
2.729
2.834
2.811
2.917
3.157
3.368
3.433
3.685
1.934
5.56%
3.94%
33
Revenue
₩9.329B
7.02%
1.00×
Cost of revenue
₩5.812B
6.66%
0.97×
Operating expenses
₩1.956B
7.96%
1.09×
Cash and investments
16.30%
Spread over hurdle
19.66%