1.461
Revenue₩B
4.383
4.626
4.807
5.158
5.493
5.947
6.357
6.615
6.906
7.302
1.567
5.86%
6.01%
15
6.86
Revenue growth%
2.78
0.40
0.40
2.52
1.93
0.40
0.40
1.68
2.59
0.40
27.84
0.40
1.04
38
22.74
Gross margin%
10.17
12.88
13.95
14.35
15.91
14.62
14.00
13.71
12.97
15.83
3.39
14.00
13.98
12
27.27
Operating margin%
29.30
31.92
29.00
31.85
30.42
33.00
31.92
30.58
30.02
28.88
22.89
30.58
30.50
78
14.30
Net margin%
13.21
12.91
15.12
15.89
15.59
15.89
15.08
15.01
13.56
13.29
26.48
15.01
15.04
58
28.58
P/E ratio (avg)x
54.88
55.33
61.45
70.49
69.78
74.40
82.93
93.30
106.8
120.5
19.61
93.30
72.45
68
20.53
EV/EBITx
30.24
30.93
34.52
38.80
40.14
44.77
48.65
53.41
53.20
58.11
9.920
53.20
42.46
47
2.40
FCF yield (avg)%
26.62
27.23
25.71
27.34
26.52
27.52
29.09
26.74
28.21
28.88
22.43
28.21
27.29
50
25.67
FCF margin%
20.71
18.72
17.80
18.33
16.05
14.19
11.90
12.28
10.63
11.51
8.31
11.90
15.12
48
1.064
FCF / Net incomex
1.736
1.626
1.688
1.619
1.561
1.520
1.772
2.012
1.953
1.954
1.426
1.953
1.712
33
7.88
ROIC%
4.33
6.90
8.94
9.04
10.16
9.60
7.06
4.71
6.08
8.58
18.67
7.06
7.82
92
21.00
Return on equity%
13.89
13.61
15.21
13.88
11.09
12.55
10.09
10.58
12.28
11.80
25.56
11.80
12.42
47
17.48
Return on assets%
26.08
24.06
25.94
24.32
24.88
23.02
23.21
20.28
17.57
16.35
4.72
20.28
23.64
30
194.78
EPS₩
165.53
163.20
148.97
152.81
154.08
140.00
150.56
158.55
161.55
142.42
204.02
(1.56%)
(2.24%)
—
17.44
EPS growth%
18.07
18.21
19.07
19.11
18.04
20.75
21.90
20.17
20.79
23.71
3.01
20.79
19.64
55
103.46
Bookvalue per sh₩
132.48
131.75
145.06
153.25
135.78
122.07
121.54
133.47
129.61
114.47
52.81
(3.36%)
(1.03%)
—
159.42
FCF per share₩
47.70
48.30
53.48
57.59
59.85
56.00
63.60
70.64
76.66
84.98
208.48
7.26%
5.86%
—
84.58
Dividend per sh₩
281.45
322.79
308.65
350.36
365.64
428.37
426.79
434.76
448.29
432.83
182.91
3.43%
5.06%
—
25.42
Div yield (avg)%
20.53
22.05
19.43
17.26
14.45
13.81
16.02
16.66
18.05
19.67
4.35
16.66
17.65
56
28.55
Payout ratio%
5.34
5.15
3.01
5.20
7.09
4.79
4.67
6.33
4.36
3.68
6.05
4.67
4.97
47
9.514
Shares (diluted)M
10.08
10.44
11.36
12.24
13.25
12.14
13.32
13.07
13.78
13.02
9.485
(0.36%)
1.75%
40
3.24
Buyback yield%
12.58
13.88
12.80
13.79
15.11
13.79
14.51
11.59
12.18
14.36
14.96
13.79
13.79
44
0.939
D/E ratiox
0.864
0.743
0.646
0.565
0.527
0.509
0.483
0.506
0.535
0.548
0.882
0.509
0.541
88
5.574
Enterprise value₩B
2.534
2.666
2.815
2.803
2.467
2.497
2.441
2.558
2.428
2.124
3.103
(2.95%)
(3.22%)
85
2.039
LT debt₩B
3.748
3.620
3.193
2.899
2.864
2.837
2.542
2.269
2.075
2.252
0.822
(4.70%)
(4.65%)
91
Revenue
₩7.302B
6.01%
1.00×
Cost of revenue
₩3.890B
6.12%
1.01×
Operating expenses
₩1.102B
6.68%
1.07×
Cash and investments
18.80%
Spread over hurdle
15.18%