3.369
Revenue₩B
2.952
3.084
3.186
3.249
3.440
3.576
3.779
3.884
3.996
4.096
3.534
3.55%
3.89%
67
25.65
Revenue growth%
1.37
3.53
3.01
0.85
1.04
1.22
0.40
0.40
0.87
0.40
20.10
0.40
0.96
72
13.13
Gross margin%
14.66
12.32
10.19
7.69
8.92
6.07
5.48
4.71
5.25
5.43
3.50
5.43
6.88
87
3.49
Operating margin%
19.98
17.47
19.06
18.90
18.19
19.78
19.91
18.29
16.15
14.17
9.15
18.29
18.60
10
21.38
Net margin%
15.47
12.99
12.07
12.21
9.89
12.04
9.70
12.63
10.40
10.48
7.12
10.48
12.05
65
31.31
P/E ratio (avg)x
16.93
16.11
17.64
18.29
18.59
19.54
21.59
24.66
23.33
25.85
33.74
23.33
19.07
35
13.28
EV/EBITx
28.59
33.17
36.31
43.44
49.44
52.24
52.87
57.22
67.07
68.67
36.74
57.22
50.84
48
19.57
FCF yield (avg)%
16.08
18.62
18.35
21.06
18.09
17.46
20.31
23.18
20.96
19.56
26.63
20.31
19.09
38
11.63
FCF margin%
22.98
23.69
26.62
26.26
23.52
20.95
18.45
20.44
18.01
18.72
7.99
18.72
21.97
19
0.553
FCF / Net incomex
1.815
2.080
2.335
2.681
2.879
2.786
3.107
3.159
3.076
3.393
1.025
3.107
2.833
20
15.35
ROIC%
25.93
27.74
25.58
22.68
21.09
19.20
19.39
18.40
21.12
19.69
26.10
19.39
21.11
71
17.27
Return on equity%
19.46
21.10
18.40
15.59
16.61
16.47
19.27
21.48
21.95
22.19
22.77
21.48
19.37
83
12.89
Return on assets%
28.72
28.46
26.97
29.48
32.00
31.19
33.72
32.44
35.05
34.85
14.26
33.72
31.60
72
55.36
EPS₩
149.39
144.68
146.81
142.68
149.90
150.64
160.80
169.13
167.44
179.81
56.59
3.71%
2.13%
—
10.27
EPS growth%
8.65
11.33
10.41
8.85
6.87
8.00
8.00
5.27
3.54
4.81
2.81
5.27
8.00
7
178.86
Bookvalue per sh₩
382.21
405.08
449.14
484.53
489.45
486.01
493.67
558.12
590.90
587.03
77.78
3.70%
5.28%
—
219.83
FCF per share₩
290.48
312.41
345.12
393.84
361.85
331.92
336.46
383.33
425.21
459.81
61.26
4.91%
5.08%
—
168.82
Dividend per sh₩
85.59
82.34
86.72
90.92
98.90
95.40
87.64
92.14
84.18
86.49
226.52
(2.65%)
(0.57%)
—
17.22
Div yield (avg)%
9.13
9.10
7.14
5.49
6.80
9.41
10.31
12.75
9.82
10.60
10.79
10.31
9.27
37
28.39
Payout ratio%
14.93
16.28
16.96
16.48
14.70
14.29
15.71
16.55
19.52
17.64
29.14
16.55
16.38
57
13.09
Shares (diluted)M
17.96
19.23
21.68
20.31
19.41
19.89
20.10
23.04
22.05
21.82
13.69
2.37%
2.94%
78
13.58
Buyback yield%
33.66
32.12
33.00
32.53
32.55
30.41
29.66
30.44
32.11
30.11
25.17
30.41
32.11
85
0.152
D/E ratiox
3.076
3.171
3.672
3.896
4.150
4.397
5.163
5.499
6.450
6.319
0.661
5.499
4.274
27
1.243
Enterprise value₩B
2.120
1.990
2.092
1.949
2.159
1.937
1.810
2.035
1.972
2.189
4.476
0.27%
0.88%
32
4.718
LT debt₩B
3.308
3.230
3.191
3.086
2.851
2.701
2.492
2.672
2.736
2.658
4.176
(1.39%)
(2.84%)
10
Revenue
₩4.096B
3.89%
1.00×
Cost of revenue
₩2.642B
4.05%
1.02×
Operating expenses
₩804.3M
3.50%
0.96×
Cash and investments
18.73%
Spread over hurdle
68.06%