4.839
Revenue₩B
6.016
6.132
6.226
6.385
6.548
6.736
7.000
7.112
7.459
7.636
5.344
3.12%
2.89%
95
16.01
Revenue growth%
1.56
4.51
2.09
4.10
1.75
3.05
3.35
2.54
1.70
3.46
10.48
3.05
2.79
74
28.25
Gross margin%
27.53
27.34
24.43
22.45
19.72
16.85
18.98
16.95
17.22
15.02
7.73
16.95
19.35
63
6.23
Operating margin%
26.03
25.67
27.42
30.37
28.98
30.74
33.23
31.24
33.30
34.28
18.17
33.23
30.56
6
14.16
Net margin%
1.99
2.89
0.40
0.40
0.40
1.09
0.83
0.40
1.43
0.40
3.64
0.83
0.61
12
6.237
P/E ratio (avg)x
11.23
11.41
12.95
15.52
17.16
20.44
24.00
25.22
26.27
25.64
14.32
25.22
18.80
21
37.69
EV/EBITx
10.08
10.03
10.07
10.90
13.07
15.86
15.68
18.78
19.60
23.26
11.67
18.78
14.37
95
14.69
FCF yield (avg)%
6.53
6.33
7.95
10.86
9.08
10.77
10.16
8.82
8.90
7.78
6.41
8.90
8.86
76
11.64
FCF margin%
14.38
15.05
14.72
12.69
13.42
12.42
12.85
13.26
14.39
14.88
19.32
13.26
13.90
82
0.877
FCF / Net incomex
0.882
0.913
1.056
1.051
1.278
1.454
1.704
1.724
1.953
2.108
1.047
1.724
1.366
7
2.14
ROIC%
5.39
7.13
8.23
7.61
4.87
2.27
1.29
0.40
0.40
2.36
19.44
1.29
3.61
36
12.34
Return on equity%
24.27
26.93
27.73
27.19
29.50
27.98
27.08
30.02
27.70
28.26
12.93
27.98
27.71
11
11.66
Return on assets%
10.41
13.24
14.77
15.64
12.81
10.18
7.95
7.21
5.02
6.98
23.32
7.21
10.29
87
456.80
EPS₩
640.77
726.92
838.36
830.42
776.39
769.66
741.94
811.58
799.44
844.71
497.03
1.70%
4.31%
—
15.81
EPS growth%
28.48
27.86
30.18
29.90
27.90
28.15
26.67
27.40
25.73
25.36
20.07
26.67
27.88
14
418.52
Bookvalue per sh₩
315.45
309.51
320.12
322.43
337.93
333.41
300.09
303.94
345.34
391.70
455.98
3.00%
1.65%
—
240.89
FCF per share₩
173.99
174.09
152.59
154.48
147.62
150.68
146.89
153.23
138.28
144.90
129.57
(0.37%)
(1.70%)
—
194.18
Dividend per sh₩
302.91
302.45
266.01
229.19
249.99
222.51
218.22
234.32
237.54
225.72
197.53
(2.02%)
(3.22%)
—
20.85
Div yield (avg)%
16.29
18.62
19.50
18.70
21.08
24.06
26.00
27.96
27.90
27.81
24.01
27.81
22.57
87
19.54
Payout ratio%
4.87
5.63
7.48
6.41
7.93
7.23
6.12
8.92
9.57
12.02
15.45
8.92
7.36
92
7.113
Shares (diluted)M
6.409
5.994
6.470
6.369
6.140
5.736
5.852
5.287
5.465
6.086
7.145
(0.18%)
(1.59%)
59
8.01
Buyback yield%
15.37
13.14
13.05
13.02
11.77
11.54
10.09
11.60
11.88
9.74
11.47
11.54
11.82
28
1.318
D/E ratiox
1.235
1.184
1.101
1.244
1.300
1.388
1.325
1.270
1.263
1.396
0.371
1.325
1.267
52
5.187
Enterprise value₩B
1.784
1.891
2.054
2.227
2.069
2.008
2.014
1.873
2.129
2.259
5.352
1.78%
2.08%
23
1.170
LT debt₩B
8.494
9.472
9.634
10.19
11.25
12.62
13.40
13.98
14.77
15.57
6.046
6.71%
6.73%
48
Revenue
₩7.636B
2.89%
1.00×
Cost of revenue
₩4.417B
2.80%
0.99×
Operating expenses
₩1.867B
2.74%
0.99×
Cash and investments
14.71%
Spread over hurdle
88.59%