2.271
Revenue₩B
2.843
2.884
2.938
2.975
2.978
3.006
3.111
3.230
3.368
3.481
2.491
3.17%
2.45%
73
26.11
Revenue growth%
11.88
11.16
8.69
7.27
9.99
8.73
6.36
7.51
7.34
6.76
2.33
7.34
8.10
80
15.42
Gross margin%
2.05
0.63
3.39
5.48
4.97
2.96
3.66
1.90
3.63
2.64
15.80
2.96
3.17
81
8.92
Operating margin%
20.66
20.90
21.88
23.35
25.53
27.50
25.92
27.50
30.03
30.44
19.50
27.50
25.73
44
8.25
Net margin%
30.48
28.69
31.60
31.90
33.45
34.52
31.90
31.53
30.06
32.64
2.19
31.90
31.75
24
37.43
P/E ratio (avg)x
31.08
32.39
34.72
37.00
41.88
42.54
42.84
49.91
46.95
50.74
36.82
46.95
42.21
89
32.80
EV/EBITx
32.19
37.02
37.76
37.73
34.88
39.54
42.36
48.14
47.63
46.58
11.50
46.58
38.65
57
28.84
FCF yield (avg)%
3.51
5.55
7.73
9.53
10.74
10.43
9.76
12.31
11.18
9.93
9.55
10.43
9.84
33
20.19
FCF margin%
12.42
13.19
13.88
11.06
9.21
7.53
5.68
3.20
5.24
2.58
28.69
5.24
8.37
91
0.785
FCF / Net incomex
1.510
1.670
1.494
1.672
1.835
1.949
2.084
1.865
1.831
1.636
0.801
1.865
1.751
29
8.28
ROIC%
2.58
1.58
0.40
0.40
0.40
0.40
0.40
0.40
1.96
0.55
6.59
0.40
0.40
93
25.53
Return on equity%
10.95
12.79
12.88
13.54
13.57
12.46
14.01
12.48
11.59
12.88
2.74
12.48
12.83
22
10.44
Return on assets%
26.17
23.21
23.35
23.54
25.29
26.96
28.74
28.77
29.22
28.46
27.33
28.74
26.57
6
129.89
EPS₩
389.64
425.68
474.38
453.68
436.75
463.79
431.96
431.25
481.26
488.45
133.33
2.26%
3.09%
—
13.38
EPS growth%
22.20
22.57
21.36
18.46
20.45
17.49
18.85
20.44
18.50
20.73
3.81
18.85
20.44
35
128.16
Bookvalue per sh₩
104.81
91.93
87.88
80.46
80.15
76.23
75.78
69.21
64.48
59.45
159.56
(5.80%)
(6.55%)
—
240.58
FCF per share₩
275.68
285.65
267.51
259.83
266.11
294.96
335.66
329.42
316.60
298.28
310.54
2.31%
1.37%
—
83.29
Dividend per sh₩
228.80
222.37
202.57
218.36
235.54
227.65
249.17
215.02
223.14
216.27
212.75
(1.69%)
(1.77%)
—
20.77
Div yield (avg)%
20.63
22.29
23.01
22.00
19.71
17.59
16.07
16.05
17.17
16.09
25.23
16.09
18.65
33
17.60
Payout ratio%
23.32
22.84
20.93
18.35
16.56
18.55
15.58
13.31
12.89
15.33
12.14
15.33
17.46
52
7.883
Shares (diluted)M
10.26
11.61
11.87
13.39
14.73
17.13
17.35
20.15
19.87
18.87
7.895
5.08%
7.73%
10
28.51
Buyback yield%
22.36
24.35
23.50
22.06
19.20
21.52
22.59
24.44
25.18
23.00
6.42
23.00
22.79
89
0.450
D/E ratiox
0.751
0.781
0.831
0.884
0.873
0.921
0.929
0.843
0.920
0.903
1.134
0.920
0.878
62
2.641
Enterprise value₩B
2.046
1.870
1.917
1.677
1.462
1.265
1.184
1.298
1.166
1.081
2.551
(5.86%)
(6.90%)
40
0.292
LT debt₩B
2.664
3.123
3.670
3.705
4.120
4.569
4.767
5.519
6.436
7.326
0.751
12.20%
12.03%
54
Revenue
₩3.481B
2.45%
1.00×
Cost of revenue
₩1.808B
2.56%
1.01×
Operating expenses
₩511.6M
1.84%
0.94×
Cash and investments
19.78%
Spread over hurdle
21.48%