2.075
Revenue₩B
3.102
3.379
3.664
4.047
4.392
4.859
5.217
5.637
6.047
6.650
2.189
8.65%
8.62%
24
17.21
Revenue growth%
1.61
0.87
0.40
0.40
0.40
0.40
3.29
1.69
3.25
2.21
29.08
2.21
1.24
89
18.21
Gross margin%
11.87
8.90
7.01
9.88
11.90
14.67
12.49
12.27
9.71
10.70
23.13
12.27
11.29
20
9.17
Operating margin%
14.45
15.99
17.56
17.51
17.94
16.82
15.86
13.53
12.13
9.76
15.22
13.53
15.92
83
3.93
Net margin%
33.10
32.84
34.14
36.55
34.23
34.27
36.46
39.41
36.71
38.58
28.57
36.71
35.36
27
26.22
P/E ratio (avg)x
42.47
45.95
46.90
46.64
46.68
48.11
52.14
52.11
55.23
58.49
10.09
52.14
47.50
69
7.297
EV/EBITx
37.72
37.28
37.35
41.94
46.74
54.38
63.76
69.72
83.83
95.93
21.32
69.72
50.56
54
15.90
FCF yield (avg)%
27.86
25.56
23.35
23.03
23.49
23.02
25.37
27.10
25.41
26.02
28.84
25.41
25.39
26
5.39
FCF margin%
2.16
0.40
1.70
3.40
1.98
0.40
0.40
1.62
2.13
3.96
26.39
1.62
1.84
60
0.611
FCF / Net incomex
0.750
0.697
0.771
0.801
0.743
0.687
0.634
0.612
0.658
0.672
1.173
0.658
0.692
34
23.13
ROIC%
9.95
8.27
5.70
5.74
3.94
6.25
4.54
5.03
2.23
0.40
22.77
4.54
5.37
24
26.33
Return on equity%
24.88
26.27
26.09
29.04
28.52
27.19
29.24
27.26
29.29
27.73
28.10
27.73
27.49
92
15.12
Return on assets%
0.40
0.40
0.40
1.12
1.64
1.19
2.05
1.58
0.40
1.66
13.38
1.58
1.16
86
218.63
EPS₩
228.72
208.35
220.65
227.53
203.04
182.28
173.13
190.10
194.33
195.40
229.09
(0.76%)
(0.89%)
—
23.28
EPS growth%
0.55
1.75
3.24
3.02
0.93
1.24
0.71
2.51
1.94
0.40
17.91
1.24
1.49
24
56.05
Bookvalue per sh₩
180.17
173.71
181.00
173.86
190.59
186.60
188.18
187.81
188.67
179.12
163.71
(1.23%)
1.12%
—
119.26
FCF per share₩
162.57
179.63
203.27
205.14
199.69
186.20
190.64
212.92
234.59
255.74
119.17
5.07%
5.77%
—
163.04
Dividend per sh₩
113.28
128.81
145.65
146.98
167.60
178.17
184.83
191.91
198.05
214.59
167.97
5.07%
7.83%
—
24.79
Div yield (avg)%
4.86
2.51
0.79
2.76
2.89
5.05
3.06
5.18
3.57
6.16
19.21
5.05
3.32
29
2.30
Payout ratio%
16.72
15.55
14.78
12.88
11.63
12.08
11.49
8.69
7.20
6.75
3.85
8.69
11.85
68
9.232
Shares (diluted)M
10.97
11.24
11.37
13.04
14.98
15.02
17.26
18.38
19.12
21.75
9.277
7.74%
7.24%
32
28.66
Buyback yield%
32.69
34.54
37.48
38.95
38.94
38.62
37.98
35.71
34.01
33.10
27.08
35.71
36.59
62
1.253
D/E ratiox
0.684
0.714
0.730
0.736
0.813
0.926
0.968
0.967
1.084
1.067
1.140
0.968
0.869
25
2.377
Enterprise value₩B
10.68
11.05
11.08
11.88
13.74
13.35
14.67
15.74
18.61
20.95
4.221
8.81%
7.14%
29
2.943
LT debt₩B
1.709
1.717
1.645
1.621
1.653
1.665
1.846
1.990
2.008
1.854
2.147
2.33%
0.76%
9
Revenue
₩6.650B
8.62%
1.00×
Cost of revenue
₩3.254B
8.77%
1.01×
Operating expenses
₩1.204B
8.61%
1.00×
Cash and investments
16.61%
Spread over hurdle
11.27%