2.461
Revenue₩B
3.184
3.180
3.182
3.235
3.321
3.315
3.422
3.430
3.417
3.484
2.735
0.96%
1.30%
21
2.99
Revenue growth%
10.11
12.62
13.39
14.03
16.35
16.07
17.17
19.64
17.56
17.80
7.10
17.56
16.21
11
7.28
Gross margin%
12.58
11.04
10.87
8.77
11.48
8.55
8.75
8.94
7.07
5.78
2.57
8.55
8.86
91
10.79
Operating margin%
22.29
25.28
23.45
20.48
21.69
22.11
24.98
25.25
27.45
25.59
11.24
25.25
24.21
48
18.18
Net margin%
4.92
5.00
6.02
7.16
7.42
9.35
11.71
14.44
13.78
12.87
16.56
12.87
8.38
81
16.47
P/E ratio (avg)x
42.99
46.33
42.66
42.78
43.82
46.84
50.51
45.82
51.19
57.45
12.18
50.51
46.08
65
33.65
EV/EBITx
29.40
28.88
32.14
30.97
30.27
31.98
36.39
33.06
30.32
29.39
14.26
31.98
30.64
82
18.52
FCF yield (avg)%
15.42
14.35
16.09
17.61
17.56
15.62
18.39
18.83
19.03
21.33
26.67
18.83
17.59
87
23.94
FCF margin%
29.52
29.42
30.30
27.77
28.18
29.62
29.39
27.69
26.08
27.88
20.94
27.88
28.78
34
0.768
FCF / Net incomex
1.586
1.760
1.936
2.162
2.494
2.924
3.137
3.557
3.721
3.663
0.459
3.557
2.709
64
21.04
ROIC%
3.33
3.17
0.66
2.51
4.44
5.93
8.71
9.92
9.96
6.98
28.78
8.71
5.18
34
10.96
Return on equity%
28.91
31.52
30.28
29.30
28.05
26.16
26.46
28.30
27.10
28.10
20.11
27.10
28.20
33
2.64
Return on assets%
13.22
14.77
12.42
14.04
11.39
9.08
11.54
10.14
8.67
6.89
15.10
9.08
11.46
76
202.35
EPS₩
97.66
113.62
109.16
116.98
112.30
111.96
121.10
134.56
146.98
155.93
224.88
6.78%
5.63%
—
5.90
EPS growth%
23.79
25.12
24.91
23.61
21.00
18.00
18.90
17.36
14.52
14.81
4.53
17.36
19.95
34
193.74
Bookvalue per sh₩
123.14
109.89
100.89
93.42
101.03
93.15
89.61
87.04
92.81
83.00
118.15
(3.85%)
(3.25%)
—
67.04
FCF per share₩
111.30
100.92
92.66
90.78
88.49
78.99
70.14
71.48
78.97
76.11
144.07
(2.97%)
(2.80%)
—
176.78
Dividend per sh₩
121.80
129.37
138.02
143.45
142.19
156.19
163.88
180.35
173.89
173.38
52.35
4.05%
5.04%
—
25.41
Div yield (avg)%
2.45
0.58
0.40
2.76
2.85
5.32
7.00
9.45
8.84
7.00
2.18
7.00
4.08
68
3.98
Payout ratio%
8.60
7.19
7.78
6.74
8.89
8.90
9.78
6.89
8.47
5.55
11.83
8.47
8.12
16
6.002
Shares (diluted)M
5.873
5.604
6.507
6.896
7.527
7.823
9.000
9.593
9.291
9.114
5.734
3.90%
4.27%
17
5.09
Buyback yield%
10.78
8.04
9.32
8.20
6.51
5.07
5.34
2.46
3.96
6.01
26.05
5.07
6.26
94
0.431
D/E ratiox
0.192
0.207
0.214
0.244
0.274
0.296
0.292
0.277
0.303
0.291
0.459
0.292
0.275
19
2.641
Enterprise value₩B
2.704
2.490
2.576
2.338
2.380
2.250
2.348
2.517
2.619
2.712
2.319
2.65%
(0.63%)
58
2.614
LT debt₩B
0.171
0.171
0.156
0.140
0.139
0.137
0.120
0.123
0.116
0.118
2.150
(3.26%)
(3.54%)
75
Revenue
₩3.484B
1.30%
1.00×
Cost of revenue
₩2.188B
1.28%
1.00×
Operating expenses
₩682.8M
1.14%
0.98×
Cash and investments
21.55%
Goodwill & intangibles
15.65%
Spread over hurdle
15.45%