0.441
Revenue₩B
1.839
1.939
2.047
2.172
2.325
2.496
2.650
2.825
3.024
3.250
0.474
6.93%
6.31%
90
11.19
Revenue growth%
4.13
6.71
6.80
9.55
11.34
12.20
12.69
13.54
12.59
9.96
14.57
12.59
10.65
46
9.24
Gross margin%
14.16
15.99
15.08
12.66
14.16
11.35
10.15
8.76
11.75
12.48
4.67
11.35
12.57
53
26.73
Operating margin%
33.39
36.28
35.65
37.69
40.05
41.91
42.70
42.53
45.07
42.86
8.17
42.70
40.98
49
10.66
Net margin%
9.98
10.67
11.41
9.50
11.48
9.44
6.99
6.90
6.04
4.12
9.64
6.90
9.47
15
22.02
P/E ratio (avg)x
41.90
43.97
48.04
44.53
44.15
49.64
53.25
54.25
53.30
55.44
28.43
53.30
48.84
24
26.04
EV/EBITx
35.44
38.18
39.48
39.23
40.73
42.70
40.82
39.77
37.54
41.52
24.85
40.82
39.63
33
12.20
FCF yield (avg)%
14.33
13.29
15.09
14.03
12.49
12.06
12.82
12.02
13.67
15.02
9.92
12.82
13.48
59
14.24
FCF margin%
31.15
32.50
31.39
31.03
29.08
26.42
24.76
24.28
26.21
28.61
16.28
26.21
28.85
52
1.297
FCF / Net incomex
1.193
1.286
1.160
1.215
1.226
1.190
1.118
1.106
0.968
0.866
1.145
1.106
1.175
32
6.27
ROIC%
23.08
20.35
22.91
24.80
27.58
28.99
30.57
29.02
31.15
33.25
21.27
30.57
28.29
5
17.71
Return on equity%
2.08
1.19
0.40
1.97
4.53
4.29
3.25
0.90
2.22
1.44
26.37
2.22
2.02
84
12.67
Return on assets%
22.98
21.61
21.97
22.30
20.34
23.14
20.96
23.81
24.93
23.91
25.58
23.81
22.64
43
124.54
EPS₩
1,100
1,317
1,393
1,617
1,956
2,340
2,731
2,828
2,791
3,165
129.35
10.11%
12.54%
—
25.85
EPS growth%
19.66
21.43
20.21
22.76
23.34
25.27
27.56
26.89
28.08
27.30
18.97
27.30
24.31
40
516.41
Bookvalue per sh₩
271.02
292.08
302.60
348.79
332.68
351.95
394.99
456.26
460.89
499.63
358.53
8.47%
7.11%
—
291.32
FCF per share₩
605.18
673.99
701.41
719.21
777.99
845.84
895.15
949.12
932.74
976.88
413.69
4.66%
5.72%
—
632.39
Dividend per sh₩
627.66
710.17
685.94
673.49
662.38
788.30
872.20
966.85
933.38
1,029
124.05
9.21%
4.66%
—
29.76
Div yield (avg)%
14.80
13.87
14.44
13.15
10.16
10.31
9.96
12.11
12.23
13.93
24.19
12.11
12.69
31
9.80
Payout ratio%
15.16
14.39
12.38
10.74
12.76
15.16
16.97
15.14
16.45
19.08
7.26
16.45
15.15
59
7.845
Shares (diluted)M
6.982
7.923
9.174
10.35
10.05
10.77
11.55
11.31
12.13
13.87
7.574
6.64%
6.35%
18
24.51
Buyback yield%
13.25
12.73
14.99
17.58
20.14
21.97
21.15
21.54
20.86
19.87
16.66
21.15
20.00
34
0.561
D/E ratiox
0.532
0.564
0.573
0.593
0.642
0.641
0.614
0.706
0.813
0.766
0.530
0.706
0.628
94
1.309
Enterprise value₩B
3.123
3.182
3.502
3.964
4.454
4.809
5.358
5.586
5.211
4.903
0.431
1.94%
4.82%
39
4.003
LT debt₩B
4.435
4.078
3.754
3.747
3.379
3.537
3.726
3.537
3.295
3.581
1.398
1.17%
(2.05%)
75
Revenue
₩3.250B
6.31%
1.00×
Cost of revenue
₩2.275B
6.31%
1.00×
Operating expenses
₩660.2M
7.04%
1.07×
Cash and investments
15.99%
Spread over hurdle
(2.58%)