3.371
Revenue₩B
13.16
14.00
15.17
16.40
17.92
19.68
20.75
22.43
24.56
26.39
3.596
8.04%
8.14%
6
4.60
Revenue growth%
29.79
31.45
31.72
31.94
33.23
34.08
32.44
30.93
31.41
33.22
12.67
32.44
31.83
72
4.29
Gross margin%
2.05
3.70
4.86
3.28
1.14
0.40
3.37
4.90
6.05
6.04
24.74
4.90
3.54
44
6.72
Operating margin%
12.54
12.70
13.84
15.25
13.21
13.22
13.85
12.04
11.83
10.21
13.39
12.04
12.95
36
7.82
Net margin%
13.66
13.40
15.55
16.93
19.44
18.94
20.21
20.39
20.68
17.96
2.92
20.21
18.45
83
15.39
P/E ratio (avg)x
66.50
78.36
83.99
87.21
93.26
108.3
111.6
134.9
159.0
180.0
15.67
134.9
100.8
92
6.102
EV/EBITx
17.77
17.83
17.91
17.54
19.02
18.94
21.69
24.90
26.96
30.88
27.84
24.90
18.98
11
12.27
FCF yield (avg)%
29.67
30.67
30.94
32.89
31.54
29.23
29.39
29.03
29.20
31.01
3.11
29.23
30.17
75
19.82
FCF margin%
13.88
13.10
13.82
13.81
14.52
16.24
15.55
15.87
17.40
15.89
19.29
15.89
15.03
57
0.826
FCF / Net incomex
0.893
0.890
0.865
0.806
0.840
0.793
0.838
0.950
0.930
0.893
0.758
0.893
0.878
47
4.46
ROIC%
23.76
26.10
28.63
30.71
32.95
32.32
34.50
35.87
38.86
39.26
29.94
35.87
32.64
52
4.88
Return on equity%
23.17
21.47
23.72
24.20
27.05
26.93
27.86
25.73
22.87
22.02
11.33
25.73
23.96
24
6.68
Return on assets%
6.33
4.07
3.59
6.04
3.45
4.27
2.69
5.17
5.04
4.27
27.60
4.27
4.27
43
599.28
EPS₩
188.71
188.42
177.46
191.84
194.50
204.91
191.89
193.87
214.94
231.39
635.36
3.53%
2.23%
—
4.41
EPS growth%
13.15
14.30
16.02
16.78
18.74
17.87
19.08
19.38
19.84
19.01
22.79
19.08
18.30
40
376.36
Bookvalue per sh₩
235.91
259.25
255.92
297.02
300.55
351.83
389.04
457.37
497.52
514.35
177.13
11.34%
7.91%
—
227.05
FCF per share₩
764.67
769.61
833.50
762.56
849.24
968.14
947.61
910.29
964.67
877.46
153.79
0.66%
1.88%
—
511.59
Dividend per sh₩
952.51
1,147
1,120
1,124
1,146
1,127
1,129
1,371
1,557
1,864
313.56
10.22%
8.60%
—
18.84
Div yield (avg)%
15.83
15.70
14.92
12.70
10.87
10.76
11.31
12.89
11.73
14.33
28.00
11.73
12.80
58
26.52
Payout ratio%
30.33
27.46
26.20
26.03
25.61
27.51
25.20
27.89
25.02
25.67
21.50
25.67
26.11
63
27.98
Shares (diluted)M
41.27
43.54
44.25
50.49
53.66
56.50
63.68
63.58
66.63
70.26
27.39
5.54%
5.90%
67
10.76
Buyback yield%
3.43
1.06
3.18
2.08
1.95
3.86
2.41
4.36
2.99
1.92
16.82
2.99
2.70
64
1.305
D/E ratiox
0.695
0.801
0.905
0.982
1.108
1.236
1.472
1.480
1.686
1.615
1.204
1.480
1.172
75
10.21
Enterprise value₩B
10.65
12.47
14.88
14.36
14.93
14.39
14.42
16.76
19.07
20.47
11.34
6.51%
6.70%
59
4.583
LT debt₩B
9.480
9.638
8.890
7.609
6.730
5.903
5.259
4.821
4.260
4.050
16.12
(9.66%)
(9.57%)
42
Revenue
₩26.39B
8.14%
1.00×
Cost of revenue
₩16.23B
7.70%
0.96×
Operating expenses
₩5.801B
8.70%
1.05×
Cash and investments
16.98%
Spread over hurdle
20.80%