2.251
Revenue₩B
2.130
2.245
2.348
2.395
2.479
2.531
2.591
2.667
2.705
2.780
2.451
2.31%
3.15%
50
5.38
Revenue growth%
31.09
32.82
35.52
33.26
36.07
33.44
31.76
28.77
30.12
32.93
28.29
31.76
32.87
40
14.87
Gross margin%
27.62
27.36
29.25
30.26
28.47
28.40
26.60
27.78
29.43
28.31
29.31
28.31
28.35
78
2.05
Operating margin%
11.42
10.75
12.01
10.83
8.74
9.74
12.38
13.14
10.25
11.63
9.45
11.63
11.12
71
14.88
Net margin%
18.38
19.74
18.81
17.76
19.92
22.44
20.05
23.02
24.64
24.44
16.86
23.02
19.98
84
18.71
P/E ratio (avg)x
19.59
17.52
17.51
16.57
16.92
15.87
14.17
15.00
16.27
16.04
29.54
15.87
16.42
86
15.97
EV/EBITx
43.15
45.62
47.55
45.65
47.88
52.81
50.96
53.62
54.78
53.04
18.52
53.04
49.42
13
13.52
FCF yield (avg)%
16.27
16.81
17.07
16.03
17.64
19.76
17.70
15.92
15.65
14.83
21.55
15.92
16.54
8
20.72
FCF margin%
6.83
6.18
7.16
7.62
4.65
1.95
2.74
3.45
3.14
5.33
27.36
3.14
4.99
19
0.835
FCF / Net incomex
0.375
0.350
0.344
0.391
0.364
0.377
0.398
0.407
0.420
0.475
0.791
0.407
0.384
55
7.59
ROIC%
9.14
9.58
11.59
10.95
11.22
9.03
11.70
12.57
12.95
13.58
12.93
12.57
11.40
49
28.15
Return on equity%
6.50
4.53
3.29
6.21
4.07
4.95
2.07
0.59
2.46
1.86
20.20
2.07
3.68
45
23.05
Return on assets%
14.65
17.45
19.06
19.05
19.34
21.14
21.94
22.83
20.97
19.23
25.16
21.14
19.28
75
96.71
EPS₩
148.54
150.31
150.97
151.76
175.29
196.09
229.15
222.09
221.31
209.11
101.01
3.59%
3.91%
—
3.37
EPS growth%
19.90
20.63
17.88
20.52
17.87
18.24
17.31
17.62
18.98
16.65
16.04
17.62
18.06
18
173.91
Bookvalue per sh₩
74.80
76.44
76.70
82.18
88.05
91.28
91.40
88.48
85.78
91.80
222.16
0.84%
1.95%
—
187.32
FCF per share₩
298.50
311.00
351.17
353.90
388.46
383.37
404.47
446.29
458.34
553.35
41.44
7.33%
6.67%
—
115.18
Dividend per sh₩
44.66
46.32
46.55
44.43
42.67
42.21
41.01
39.97
40.18
42.22
89.67
(0.21%)
(0.31%)
—
21.79
Div yield (avg)%
29.13
26.79
25.56
22.59
22.02
19.53
16.64
18.21
15.45
14.29
7.26
16.64
20.77
78
26.92
Payout ratio%
25.00
23.02
25.97
24.66
26.61
26.66
25.15
23.68
21.02
23.46
3.57
23.68
24.83
72
7.895
Shares (diluted)M
9.925
10.45
12.03
13.54
14.03
15.72
17.79
17.67
17.16
19.00
7.999
6.25%
8.40%
17
24.60
Buyback yield%
24.02
26.80
23.88
21.13
19.85
22.37
23.22
20.70
20.29
17.72
20.12
20.70
21.75
9
0.104
D/E ratiox
0.913
0.909
0.817
0.889
0.973
0.928
0.917
0.806
0.703
0.661
0.307
0.806
0.899
79
2.943
Enterprise value₩B
0.135
0.129
0.138
0.144
0.151
0.158
0.174
0.182
0.201
0.204
3.079
6.13%
3.15%
83
2.771
LT debt₩B
0.740
0.737
0.671
0.615
0.667
0.750
0.845
0.956
0.871
0.971
1.412
7.80%
2.42%
34
Revenue
₩2.780B
3.15%
1.00×
Cost of revenue
₩1.544B
3.33%
1.02×
Operating expenses
₩557.0M
3.22%
1.01×
Cash and investments
19.06%
Return on capital
150.96%
Spread over hurdle
145.34%