1.569
Revenue₩B
2.793
3.040
3.333
3.576
3.811
4.126
4.390
4.721
5.177
5.543
1.657
7.78%
8.09%
22
3.41
Revenue growth%
12.82
15.59
18.48
17.70
16.90
19.75
16.95
15.63
13.72
16.67
7.76
16.67
16.79
23
22.84
Gross margin%
10.48
8.12
5.69
5.83
4.74
3.16
1.83
3.65
1.81
1.03
4.74
1.83
4.19
51
13.56
Operating margin%
13.61
10.91
12.62
13.22
16.04
17.40
17.80
15.18
16.06
18.28
19.67
17.40
15.61
55
19.00
Net margin%
20.84
20.84
23.07
24.74
24.72
27.44
27.97
27.36
28.52
29.68
7.26
27.97
26.05
31
14.60
P/E ratio (avg)x
18.82
21.23
20.35
22.32
21.54
22.57
22.43
23.21
21.78
24.48
21.66
22.57
22.05
34
36.53
EV/EBITx
14.94
17.55
19.78
19.17
20.26
21.43
25.47
24.70
25.46
27.98
10.03
25.46
20.85
87
25.61
FCF yield (avg)%
21.11
24.01
23.95
26.85
27.53
25.22
25.42
24.26
26.18
28.11
9.27
25.42
25.32
10
14.79
FCF margin%
11.34
9.84
7.74
4.87
7.37
8.73
9.29
7.35
4.54
3.15
2.75
7.35
7.56
62
1.342
FCF / Net incomex
0.456
0.488
0.455
0.500
0.561
0.547
0.557
0.566
0.633
0.594
1.317
0.566
0.552
29
29.97
ROIC%
12.94
12.98
13.92
13.40
12.74
15.59
17.63
15.57
14.97
16.18
4.92
15.59
14.45
60
17.44
Return on equity%
22.83
22.72
23.05
25.25
23.67
22.27
23.07
24.64
27.07
26.52
20.92
24.64
23.37
76
28.75
Return on assets%
20.02
18.43
17.57
15.10
13.56
15.81
18.54
21.15
19.04
21.22
28.57
19.04
18.49
82
212.64
EPS₩
84.95
80.39
84.57
77.67
82.90
75.58
79.81
74.07
64.66
64.56
222.43
(4.88%)
(1.76%)
—
19.89
EPS growth%
31.20
32.82
30.51
29.22
28.48
27.56
24.91
26.58
24.43
23.03
9.30
24.91
28.02
21
103.17
Bookvalue per sh₩
233.14
223.41
208.63
211.91
196.75
211.13
219.88
228.00
210.17
183.37
270.51
(1.40%)
(3.02%)
—
193.34
FCF per share₩
218.81
253.43
259.40
268.23
285.53
306.60
299.91
321.63
319.34
336.09
129.47
3.31%
6.39%
—
58.89
Dividend per sh₩
160.08
180.97
201.71
225.15
232.05
227.00
212.60
221.92
203.71
186.05
325.98
(4.32%)
1.58%
—
5.95
Div yield (avg)%
18.88
18.22
15.54
15.18
13.28
15.70
16.27
15.96
16.92
15.98
27.97
15.98
15.97
52
16.43
Payout ratio%
16.12
19.07
17.05
14.47
12.05
12.21
13.70
13.72
13.32
15.17
8.45
13.70
14.10
49
7.998
Shares (diluted)M
8.580
8.944
8.398
7.578
7.387
6.926
6.189
6.202
6.628
5.990
7.846
(4.10%)
(2.44%)
92
5.40
Buyback yield%
0.84
2.16
3.97
6.78
4.69
5.61
5.07
7.97
5.31
5.63
18.96
5.61
5.19
11
1.493
D/E ratiox
1.384
1.309
1.423
1.387
1.225
1.239
1.343
1.375
1.280
1.139
0.763
1.280
1.326
18
5.385
Enterprise value₩B
7.323
7.460
8.664
9.003
8.398
8.472
7.895
7.405
7.026
7.084
4.092
(3.34%)
0.16%
31
3.640
LT debt₩B
2.596
2.336
2.484
2.170
2.134
2.356
2.358
2.370
2.549
2.216
3.972
0.76%
(0.96%)
62
Revenue
₩5.543B
8.09%
1.00×
Cost of revenue
₩3.880B
8.09%
1.00×
Operating expenses
₩1.221B
8.70%
1.06×
Cash and investments
16.43%
Spread over hurdle
(5.64%)