2.869
Revenue₩B
2.395
2.542
2.643
2.711
2.851
3.011
3.077
3.229
3.302
3.397
3.073
3.56%
3.83%
76
22.43
Revenue growth%
29.26
31.64
33.01
35.47
35.52
33.11
33.90
33.32
34.10
33.82
26.74
33.82
33.57
40
28.79
Gross margin%
29.96
28.97
26.56
24.74
22.17
24.53
22.34
21.87
23.50
25.45
19.25
23.50
24.64
75
3.06
Operating margin%
1.86
3.99
2.33
4.79
6.42
4.96
6.76
5.56
2.70
2.11
6.08
4.96
4.39
59
25.56
Net margin%
0.70
0.40
0.40
2.57
0.85
0.40
0.40
0.40
3.11
5.84
8.30
0.40
0.55
49
22.84
P/E ratio (avg)x
25.15
24.21
27.50
29.79
27.27
30.06
28.78
26.53
26.95
26.24
19.73
26.95
27.11
74
6.821
EV/EBITx
21.18
21.58
25.18
26.30
27.98
28.05
28.53
31.23
30.10
29.89
20.33
29.89
28.01
8
23.28
FCF yield (avg)%
8.53
10.67
13.38
13.24
10.70
13.13
12.85
12.20
14.35
13.14
3.62
13.13
12.99
89
16.58
FCF margin%
14.75
17.19
17.79
17.58
16.42
14.27
12.45
13.23
16.01
17.34
3.99
14.27
16.21
17
1.269
FCF / Net incomex
0.620
0.654
0.667
0.618
0.537
0.483
0.527
0.531
0.510
0.457
0.206
0.510
0.534
20
10.19
ROIC%
0.40
0.40
1.78
2.76
4.49
1.60
0.40
0.40
1.06
3.89
4.59
1.06
1.33
13
12.12
Return on equity%
20.79
22.15
24.12
24.17
26.95
27.52
28.14
25.67
26.06
26.39
9.93
26.39
25.86
5
4.30
Return on assets%
7.44
5.09
7.13
6.04
8.91
8.70
10.39
7.61
6.19
5.77
5.62
7.61
7.29
94
177.73
EPS₩
81.09
79.73
82.30
78.22
80.04
79.28
71.79
63.69
69.07
66.81
197.29
(3.55%)
(2.33%)
—
17.32
EPS growth%
23.75
24.98
25.40
22.68
23.11
22.33
22.34
25.24
25.76
26.05
3.39
25.24
24.36
89
249.31
Bookvalue per sh₩
424.08
423.80
500.01
515.50
602.72
650.44
770.66
780.72
812.44
806.61
127.65
6.00%
6.26%
—
111.63
FCF per share₩
449.41
505.89
542.21
571.29
587.94
576.40
619.49
594.99
565.22
595.75
323.17
0.26%
2.62%
—
87.75
Dividend per sh₩
378.89
371.09
421.88
449.30
446.34
505.64
581.17
621.18
649.99
733.48
191.14
10.44%
6.32%
—
23.57
Div yield (avg)%
32.43
29.78
27.41
27.90
28.40
30.92
32.96
35.29
35.31
34.75
3.18
34.75
31.67
59
21.87
Payout ratio%
25.96
27.95
27.00
27.48
25.47
28.14
27.75
26.23
23.47
22.60
21.40
26.23
26.62
44
8.942
Shares (diluted)M
8.514
7.560
7.074
6.361
5.935
5.752
6.200
6.699
7.081
7.625
8.646
5.14%
(0.90%)
25
24.22
Buyback yield%
5.05
5.55
5.99
4.04
3.90
3.24
3.97
2.11
1.56
2.43
21.45
2.43
3.93
53
0.245
D/E ratiox
1.097
1.183
1.169
1.113
1.125
1.134
1.046
1.118
1.022
0.973
1.383
1.046
1.116
12
1.446
Enterprise value₩B
3.213
3.418
3.435
3.843
4.106
4.131
3.836
4.043
3.606
3.749
0.303
(1.80%)
2.42%
33
0.924
LT debt₩B
3.405
3.381
3.183
3.208
2.910
3.098
2.689
2.784
2.784
2.983
0.841
0.50%
(1.60%)
55
Revenue
₩3.397B
3.83%
1.00×
Cost of revenue
₩2.378B
3.83%
1.00×
Operating expenses
₩706.4M
4.06%
1.02×
Spread over hurdle
(2.54%)