1.039
Revenue₩B
2.786
2.918
3.147
3.283
3.431
3.684
3.855
4.146
4.301
4.534
1.099
5.74%
5.46%
92
16.21
Revenue growth%
19.22
19.16
16.57
19.08
16.66
19.36
22.32
22.07
20.02
18.58
6.24
20.02
19.19
62
26.98
Gross margin%
17.98
16.11
17.70
15.94
16.11
15.48
17.59
19.68
17.68
16.06
16.69
17.59
16.85
91
12.51
Operating margin%
24.36
26.47
29.24
26.45
26.96
28.81
31.55
31.57
33.65
34.37
3.26
31.57
29.03
83
2.64
Net margin%
5.25
5.11
4.81
6.04
8.60
10.67
9.14
7.05
5.07
4.41
3.01
7.05
5.64
39
16.18
P/E ratio (avg)x
35.49
30.34
29.25
26.21
23.32
25.13
22.03
18.92
20.60
18.56
30.82
20.60
24.23
72
11.09
EV/EBITx
45.76
43.72
39.34
40.14
44.90
45.36
44.17
41.30
45.55
46.09
10.66
45.36
44.54
45
26.12
FCF yield (avg)%
19.57
19.19
18.55
18.24
18.55
18.95
19.03
16.14
16.85
18.75
12.35
18.75
18.65
55
11.47
FCF margin%
6.54
4.71
6.63
7.11
5.71
5.23
5.60
6.22
6.87
4.92
4.22
5.60
5.97
35
1.286
FCF / Net incomex
1.299
1.224
1.176
1.128
1.305
1.454
1.435
1.500
1.713
1.861
0.915
1.500
1.370
86
15.86
ROIC%
1.03
2.47
2.93
1.74
1.15
1.15
1.65
0.40
0.40
0.40
23.57
0.40
1.15
77
24.15
Return on equity%
11.95
14.19
12.43
9.97
7.02
4.98
2.45
1.07
0.61
1.93
20.78
1.93
6.00
63
23.46
Return on assets%
10.72
10.17
12.01
13.11
15.71
13.78
15.79
18.06
17.24
18.91
19.22
17.24
14.74
76
120.70
EPS₩
134.40
150.90
163.19
163.28
152.31
152.62
160.95
156.10
180.35
204.42
133.21
6.06%
4.45%
—
27.16
EPS growth%
10.55
8.48
8.31
7.82
8.01
7.02
7.40
5.12
4.29
5.43
12.32
5.43
7.61
30
48.42
Bookvalue per sh₩
124.77
149.96
171.92
205.26
213.29
214.64
218.29
262.47
290.57
281.01
75.06
5.67%
9.62%
—
132.09
FCF per share₩
67.80
74.56
78.38
93.96
108.56
115.04
126.70
132.19
130.90
144.60
64.44
5.90%
7.94%
—
57.90
Dividend per sh₩
199.88
221.39
244.16
267.90
285.55
313.98
294.47
287.07
321.55
308.97
54.39
1.59%
3.94%
—
11.42
Div yield (avg)%
17.62
17.60
18.82
18.44
19.56
17.36
19.94
21.23
19.23
18.79
8.37
19.23
18.80
18
28.83
Payout ratio%
31.47
29.56
32.16
32.27
35.13
36.74
38.40
41.38
41.67
39.28
9.12
39.28
35.93
59
8.573
Shares (diluted)M
15.29
15.57
16.33
18.08
17.66
19.70
23.10
25.21
25.08
24.34
8.741
6.63%
5.16%
76
15.67
Buyback yield%
7.53
6.39
7.21
8.53
9.10
8.10
7.00
6.65
5.02
6.88
10.36
6.88
7.11
31
0.306
D/E ratiox
2.360
2.307
2.647
2.702
2.647
2.935
2.870
3.262
3.210
3.684
1.470
3.210
2.786
6
2.335
Enterprise value₩B
2.628
2.482
2.302
2.507
2.396
2.566
2.651
2.849
3.222
3.153
0.888
5.64%
1.57%
33
0.822
LT debt₩B
0.443
0.455
0.435
0.510
0.490
0.506
0.578
0.556
0.633
0.625
3.032
4.96%
3.51%
18
Revenue
₩4.534B
5.46%
1.00×
Cost of revenue
₩3.174B
5.46%
1.00×
Operating expenses
₩987.8M
5.71%
1.02×
Cash and investments
16.03%
Spread over hurdle
(2.26%)