2.923
Revenue₩B
1.269
1.346
1.468
1.594
1.723
1.882
2.066
2.190
2.395
2.618
3.139
8.73%
8.22%
29
21.15
Revenue growth%
34.04
31.92
29.87
27.91
28.59
28.37
25.43
23.68
25.82
27.71
16.01
25.82
28.14
66
5.09
Gross margin%
22.28
22.58
22.65
20.36
17.72
17.51
18.96
16.52
19.12
20.30
17.65
18.96
19.71
75
29.66
Operating margin%
0.40
0.88
0.40
0.40
0.40
0.40
0.40
2.05
0.86
0.77
8.81
0.77
0.40
84
22.35
Net margin%
10.22
8.92
6.03
4.19
4.34
4.47
2.07
1.55
1.69
3.99
25.63
2.07
4.27
23
34.07
P/E ratio (avg)x
21.61
21.46
23.56
25.16
28.10
29.16
32.20
30.15
29.56
33.65
15.09
30.15
28.63
82
24.07
EV/EBITx
19.79
23.84
26.48
30.46
34.26
40.31
43.59
46.09
50.44
50.21
30.98
46.09
37.28
35
11.91
FCF yield (avg)%
30.99
30.93
29.56
31.23
29.07
31.99
30.13
30.37
30.76
32.20
12.06
30.76
30.84
45
25.49
FCF margin%
35.06
36.15
34.78
35.27
35.90
35.09
32.82
30.54
32.65
32.58
27.48
32.65
34.92
33
1.246
FCF / Net incomex
0.243
0.229
0.233
0.240
0.256
0.277
0.244
0.222
0.239
0.253
1.277
0.244
0.242
65
6.28
ROIC%
22.21
22.98
25.95
26.11
24.05
25.95
23.81
22.80
25.09
25.35
2.35
25.09
24.57
52
28.94
Return on equity%
12.66
9.86
11.19
12.97
12.79
15.41
15.08
16.25
14.46
14.66
3.94
15.08
13.71
35
29.22
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.80
1.04
0.40
2.02
4.37
17.96
1.80
0.40
54
169.65
EPS₩
110.41
121.87
111.99
109.81
122.40
138.74
139.28
154.26
149.08
148.58
186.54
3.95%
4.23%
—
11.95
EPS growth%
11.77
13.11
14.11
12.32
10.60
8.95
6.84
8.23
10.79
12.13
12.00
8.95
11.28
51
186.12
Bookvalue per sh₩
408.76
392.53
380.35
371.53
423.26
416.91
479.26
530.75
613.73
620.12
190.62
7.94%
4.56%
—
240.26
FCF per share₩
210.62
204.57
233.64
227.34
245.33
272.57
255.17
285.66
281.54
316.04
66.80
5.20%
3.84%
—
237.60
Dividend per sh₩
248.71
271.87
288.84
273.73
295.25
321.24
296.63
294.03
287.66
308.79
95.13
0.90%
2.65%
—
18.06
Div yield (avg)%
32.44
29.94
28.51
30.59
30.08
32.51
30.77
28.30
28.88
29.45
2.24
29.45
30.01
5
25.87
Payout ratio%
7.11
8.61
9.72
10.53
13.49
11.34
12.51
12.22
10.12
11.63
28.48
11.63
10.94
40
5.988
Shares (diluted)M
7.629
7.019
6.540
6.601
6.953
6.422
6.542
6.336
6.110
6.890
6.024
(0.18%)
(2.04%)
27
29.29
Buyback yield%
16.88
17.52
17.90
16.14
18.66
18.30
17.58
16.99
14.04
12.39
21.35
16.99
17.26
41
0.252
D/E ratiox
0.361
0.334
0.295
0.319
0.314
0.293
0.280
0.247
0.225
0.194
1.071
0.247
0.294
35
1,601
Enterprise value₩M
602.0
528.8
487.2
498.0
526.4
476.0
418.3
392.8
409.5
408.4
327.4
(4.95%)
(5.40%)
31
3.240
LT debt₩B
0.605
0.579
0.637
0.576
0.534
0.499
0.457
0.448
0.485
0.510
2.342
(0.90%)
(2.80%)
82
Revenue
₩2.618B
8.22%
1.00×
Cost of revenue
₩1.623B
8.27%
1.01×
Operating expenses
₩338.5M
8.13%
0.99×
Cash and investments
17.58%