1.802
Revenue₩B
0.860
0.935
1.007
1.083
1.148
1.246
1.313
1.439
1.588
1.752
1.942
8.83%
8.21%
56
22.95
Revenue growth%
19.38
22.27
25.18
28.08
29.58
30.01
32.20
31.44
32.97
31.71
15.38
31.71
29.80
80
6.51
Gross margin%
10.98
10.22
7.99
5.35
6.65
6.20
5.46
6.26
8.30
6.68
16.96
6.26
6.67
94
4.19
Operating margin%
16.20
19.17
16.64
16.58
17.51
17.50
19.00
17.39
19.72
21.02
28.54
19.00
17.50
82
15.98
Net margin%
3.64
1.98
3.27
5.92
7.47
5.75
8.65
6.58
6.61
9.38
17.02
6.61
6.25
73
11.94
P/E ratio (avg)x
15.67
14.52
13.67
15.17
15.86
15.03
15.44
16.86
17.20
17.10
32.05
16.86
15.55
89
36.01
EV/EBITx
27.74
30.02
34.02
37.39
34.95
33.43
35.98
39.72
45.32
47.70
24.24
39.72
35.46
77
15.75
FCF yield (avg)%
0.51
2.14
3.88
4.06
6.09
9.04
8.75
9.83
9.88
11.52
22.70
9.83
7.42
70
25.38
FCF margin%
24.62
24.08
21.31
19.21
21.02
20.09
18.38
20.71
20.59
19.28
29.24
20.09
20.65
88
1.143
FCF / Net incomex
1.858
1.855
1.775
1.710
1.886
1.819
2.139
2.465
2.870
2.818
0.362
2.465
1.872
18
26.83
ROIC%
24.55
23.61
21.09
22.74
25.23
24.93
27.22
29.61
32.17
32.99
6.18
29.61
25.08
90
29.74
Return on equity%
3.27
0.43
1.63
1.50
0.40
0.40
1.93
0.40
0.40
0.40
13.91
0.40
0.42
61
19.09
Return on assets%
17.24
17.97
17.75
19.49
17.05
15.20
13.13
15.00
14.25
15.54
15.76
15.00
16.30
10
48.66
EPS₩
99.06
107.42
97.30
105.50
95.02
95.76
103.36
103.66
93.51
94.28
54.44
(0.16%)
(0.12%)
—
29.52
EPS growth%
28.51
30.40
33.30
32.38
33.82
31.68
33.78
33.49
32.45
34.76
27.16
33.49
32.87
88
150.49
Bookvalue per sh₩
176.55
194.54
234.48
237.25
287.90
344.67
368.15
389.75
422.22
507.76
71.86
12.02%
11.27%
—
132.38
FCF per share₩
132.96
131.07
149.46
165.86
198.64
204.35
240.76
247.99
282.92
307.43
40.11
9.13%
10.42%
—
215.24
Dividend per sh₩
295.78
292.67
294.82
328.73
338.63
367.54
398.90
390.74
446.70
508.59
245.42
8.47%
5.44%
—
10.03
Div yield (avg)%
29.74
30.44
31.50
32.39
29.95
27.10
29.15
30.12
31.20
33.71
3.99
30.12
30.28
66
4.05
Payout ratio%
2.98
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.68
28.16
0.40
0.40
26
4.870
Shares (diluted)M
5.678
6.442
7.013
7.711
7.801
7.579
8.149
8.006
9.344
9.784
4.834
4.63%
5.55%
19
28.36
Buyback yield%
25.14
24.30
21.35
22.11
22.13
24.82
24.01
22.12
24.26
21.31
9.38
24.01
23.07
26
0.980
D/E ratiox
0.909
0.785
0.750
0.718
0.620
0.597
0.556
0.563
0.569
0.522
1.418
0.563
0.608
21
0.566
Enterprise value₩B
1.897
1.681
1.827
1.875
1.703
1.466
1.527
1.526
1.471
1.348
1.010
(4.57%)
(2.87%)
36
2.111
LT debt₩B
0.614
0.620
0.677
0.684
0.720
0.730
0.738
0.702
0.782
0.823
1.632
2.72%
3.41%
32
Revenue
₩1.752B
8.21%
1.00×
Cost of revenue
₩1.081B
8.38%
1.02×
Operating expenses
₩431.7M
7.97%
0.98×
Cash and investments
15.65%
Spread over hurdle
(1.90%)