1.551
Revenue₩B
5.910
6.040
5.970
5.977
5.859
5.784
5.712
5.715
5.686
5.613
1.643
(0.85%)
(0.61%)
81
11.62
Revenue growth%
7.62
10.38
9.12
11.43
9.21
7.63
10.30
11.45
12.35
10.02
29.45
10.30
10.16
42
22.14
Gross margin%
22.63
23.91
22.29
24.90
23.71
22.19
21.32
20.31
17.85
16.64
15.13
20.31
22.24
84
29.92
Operating margin%
21.73
23.95
22.59
23.40
24.67
24.59
22.85
22.07
19.28
21.33
9.23
22.07
22.72
91
23.63
Net margin%
28.97
29.94
32.77
34.10
35.51
36.17
39.13
37.74
37.89
37.17
26.24
37.74
35.84
52
21.64
P/E ratio (avg)x
28.54
29.66
31.39
29.16
31.95
29.38
27.25
28.29
26.78
25.96
10.72
27.25
28.85
73
20.13
EV/EBITx
39.87
36.57
39.95
36.58
39.82
42.50
40.02
45.99
47.99
50.44
8.277
45.99
39.99
42
21.22
FCF yield (avg)%
12.21
13.50
11.43
12.89
10.15
8.52
9.60
11.39
9.04
10.39
24.91
9.60
10.89
32
3.25
FCF margin%
15.77
15.81
14.67
15.95
15.69
14.25
12.21
10.30
10.75
10.84
5.43
10.84
14.46
90
0.393
FCF / Net incomex
0.456
0.471
0.462
0.470
0.508
0.490
0.487
0.431
0.435
0.469
0.441
0.469
0.469
33
23.78
ROIC%
10.92
10.64
8.73
9.70
12.67
14.24
14.51
15.24
16.14
14.40
12.87
14.51
13.46
48
3.05
Return on equity%
12.02
10.03
11.31
9.83
11.83
14.10
13.23
14.96
13.10
10.74
5.75
13.23
11.93
76
19.66
Return on assets%
20.85
18.79
18.42
19.31
19.02
17.77
20.45
18.94
21.94
23.36
7.92
20.45
19.17
15
212.72
EPS₩
260.32
237.66
226.51
230.28
233.53
258.39
264.36
269.00
281.66
323.29
231.13
6.72%
2.02%
—
14.02
EPS growth%
30.16
32.85
29.98
31.47
28.51
27.84
25.45
24.13
22.26
22.86
19.74
24.13
28.17
74
173.98
Bookvalue per sh₩
64.65
61.76
67.64
74.37
81.36
78.96
70.26
74.77
79.63
73.42
128.59
(2.03%)
0.23%
—
82.35
FCF per share₩
140.76
129.02
132.21
140.66
150.40
143.50
145.82
152.98
140.93
120.33
154.90
(4.36%)
(1.92%)
—
133.77
Dividend per sh₩
175.58
194.38
196.66
187.57
201.75
199.88
193.73
177.90
190.67
213.05
111.95
1.10%
2.25%
—
20.97
Div yield (avg)%
7.62
7.66
7.96
10.75
13.09
11.84
11.66
9.10
8.19
9.22
11.23
9.22
9.16
86
5.24
Payout ratio%
20.60
21.22
22.73
20.64
23.21
24.21
25.26
28.13
25.30
26.98
9.62
25.30
23.71
75
8.176
Shares (diluted)M
11.00
11.89
13.27
12.67
12.65
13.30
14.68
15.09
14.19
14.47
8.463
2.73%
3.18%
52
23.53
Buyback yield%
29.37
32.02
31.28
31.72
32.15
33.92
35.83
34.38
32.35
31.89
19.71
33.92
32.08
28
0.476
D/E ratiox
2.065
2.366
2.414
2.601
2.711
3.036
2.950
3.453
3.640
4.177
0.449
3.453
2.831
45
4.292
Enterprise value₩B
1.298
1.441
1.425
1.589
1.632
1.749
1.732
1.703
1.695
1.816
3.985
2.16%
3.74%
74
4.237
LT debt₩B
4.963
5.181
5.270
5.635
6.285
7.214
6.982
8.091
9.094
10.53
0.733
10.87%
7.45%
16
Revenue
₩5.613B
(0.61%)
1.00×
Cost of revenue
₩3.299B
(0.68%)
0.99×
Operating expenses
₩617.7M
(0.95%)
0.97×
Cash and investments
16.72%
Spread over hurdle
39.83%