0.423
Revenue₩B
1.139
1.198
1.261
1.309
1.326
1.347
1.372
1.424
1.460
1.539
0.441
3.03%
3.21%
47
2.05
Revenue growth%
31.56
33.19
30.62
31.72
31.05
32.70
33.98
33.74
32.81
30.55
14.26
32.81
32.21
32
23.89
Gross margin%
17.28
18.63
15.88
18.14
20.94
22.40
21.85
19.70
21.43
22.89
11.01
21.85
20.32
35
3.82
Operating margin%
24.64
26.19
24.53
27.15
28.85
29.03
29.79
31.68
29.00
30.49
23.22
29.79
28.93
75
8.07
Net margin%
25.96
25.19
27.51
27.05
24.97
27.41
28.60
26.37
26.95
27.97
8.91
27.41
27.00
70
30.70
P/E ratio (avg)x
39.98
45.38
51.36
58.48
66.44
73.10
78.36
91.07
89.68
100.8
14.93
89.68
69.77
76
15.87
EV/EBITx
21.60
19.33
20.61
22.05
19.75
18.95
20.42
19.93
17.74
16.79
23.53
18.95
19.84
86
18.41
FCF yield (avg)%
15.09
13.97
13.30
12.19
13.01
13.42
16.22
15.77
15.34
15.27
2.42
15.34
14.53
9
2.88
FCF margin%
26.25
27.08
29.38
26.97
28.97
29.29
31.04
29.66
31.62
28.94
15.22
29.66
29.13
42
1.352
FCF / Net incomex
0.523
0.468
0.526
0.473
0.483
0.475
0.426
0.410
0.374
0.401
1.747
0.410
0.470
37
20.28
ROIC%
27.79
24.93
25.18
22.22
19.71
21.42
21.82
19.02
19.89
18.75
13.71
19.89
21.62
8
2.04
Return on equity%
29.00
27.20
30.08
28.44
25.99
23.37
23.43
25.84
24.12
26.43
8.41
24.12
26.21
27
21.49
Return on assets%
6.17
6.10
7.74
8.46
10.19
10.50
12.42
10.93
10.62
8.71
26.56
10.62
9.45
12
428.33
EPS₩
208.38
211.60
211.54
204.43
210.96
199.31
189.15
209.75
224.55
228.45
465.23
1.61%
1.64%
—
26.55
EPS growth%
2.07
2.26
0.40
0.40
2.50
3.97
1.42
3.10
2.68
5.36
17.21
3.10
2.38
37
354.99
Bookvalue per sh₩
216.75
249.53
291.49
290.14
306.11
352.67
355.37
386.79
447.73
508.17
85.14
10.67%
10.25%
—
115.06
FCF per share₩
507.31
518.20
554.82
533.04
479.50
536.03
490.41
461.21
458.81
424.72
457.85
(2.40%)
(1.06%)
—
106.56
Dividend per sh₩
306.76
272.37
252.83
256.46
235.87
242.60
243.97
232.75
237.58
201.75
122.64
(3.08%)
(5.52%)
—
10.26
Div yield (avg)%
0.61
0.50
0.40
3.17
3.94
6.38
8.80
6.56
8.00
8.01
25.82
8.00
5.16
31
16.55
Payout ratio%
7.71
6.70
5.54
3.84
3.82
6.02
8.44
6.58
5.89
6.22
5.99
6.22
6.12
37
3.768
Shares (diluted)M
3.418
3.325
3.384
3.436
3.342
3.381
3.035
3.255
3.591
3.556
3.743
1.25%
0.52%
32
22.10
Buyback yield%
24.29
22.88
20.80
21.68
19.16
20.31
18.46
18.22
17.20
14.48
8.84
18.22
19.74
35
0.710
D/E ratiox
1.828
1.838
1.567
1.527
1.457
1.548
1.391
1.279
1.129
1.036
0.247
1.279
1.492
25
0.985
Enterprise value₩B
0.370
0.349
0.369
0.351
0.363
0.375
0.396
0.384
0.404
0.418
1.310
2.89%
1.79%
12
0.790
LT debt₩B
1.728
1.950
2.085
2.152
2.363
2.332
2.247
2.501
2.833
3.388
0.218
7.47%
6.98%
40
Revenue
₩1.539B
3.21%
1.00×
Cost of revenue
₩945.9M
3.51%
1.03×
Operating expenses
₩152.2M
2.77%
0.96×
Cash and investments
18.37%
Spread over hurdle
15.89%