1.458
Revenue₩B
1.376
1.433
1.534
1.632
1.727
1.805
1.897
2.027
2.119
2.279
1.526
5.70%
5.93%
74
24.63
Revenue growth%
16.53
19.53
18.54
21.10
19.35
19.82
17.95
19.42
18.77
18.70
27.22
18.77
19.06
43
2.97
Gross margin%
10.77
10.26
12.67
10.51
11.44
12.83
10.60
10.18
10.53
8.87
17.18
10.53
10.57
14
11.76
Operating margin%
4.16
6.61
4.72
6.71
8.49
11.03
9.06
9.94
9.17
7.53
8.94
9.17
8.01
61
25.84
Net margin%
17.23
20.19
19.75
17.82
15.54
13.53
13.12
13.45
12.47
13.95
15.52
13.45
14.75
44
26.35
P/E ratio (avg)x
18.04
20.54
20.46
19.56
19.00
21.28
20.34
22.40
22.12
20.41
27.33
21.28
20.43
70
16.85
EV/EBITx
12.16
11.26
10.36
11.45
12.87
12.38
12.56
12.11
11.93
13.56
9.631
12.38
12.13
7
25.74
FCF yield (avg)%
10.81
9.50
8.30
11.02
12.72
12.11
11.31
8.96
10.40
11.16
14.02
11.16
10.92
61
28.83
FCF margin%
9.54
7.69
8.23
9.40
11.42
12.96
11.62
9.42
6.88
4.36
20.50
9.42
9.41
70
0.979
FCF / Net incomex
1.981
1.924
2.077
2.146
2.077
2.380
2.477
2.837
3.230
3.538
0.558
2.837
2.263
21
11.42
ROIC%
17.66
17.14
17.88
19.81
21.02
18.71
20.16
21.70
21.73
19.35
27.06
20.16
19.58
28
25.13
Return on equity%
29.03
28.40
29.15
30.00
29.91
28.80
31.48
29.61
31.07
32.69
5.61
31.07
29.76
65
18.17
Return on assets%
23.07
21.80
23.64
22.61
19.84
19.03
17.82
20.38
20.68
22.13
26.75
20.38
21.24
69
439.63
EPS₩
362.58
353.87
383.00
445.09
473.43
505.03
509.03
539.39
551.98
622.27
467.34
5.62%
5.64%
—
3.69
EPS growth%
11.06
12.99
13.54
15.62
17.52
14.66
12.03
12.86
12.45
9.68
15.98
12.45
12.92
25
107.21
Bookvalue per sh₩
310.33
332.63
318.88
352.20
384.86
415.22
474.52
546.07
596.45
555.56
473.86
7.62%
7.29%
—
224.46
FCF per share₩
93.76
87.78
95.14
91.51
82.97
87.88
80.68
86.66
93.03
90.39
470.38
1.73%
0.23%
—
198.84
Dividend per sh₩
316.49
304.28
336.58
302.00
332.11
358.19
331.61
328.88
326.05
336.27
283.08
0.25%
1.42%
—
2.81
Div yield (avg)%
9.67
10.35
10.40
11.16
13.71
12.17
13.42
15.64
14.60
14.91
22.49
14.60
12.80
85
4.65
Payout ratio%
8.30
9.63
8.84
10.51
11.55
12.81
13.13
15.23
12.95
11.42
12.58
12.95
11.49
36
3.368
Shares (diluted)M
3.265
3.192
3.313
3.160
3.047
3.509
3.683
4.062
4.614
4.918
3.305
10.05%
4.43%
73
26.14
Buyback yield%
23.42
22.45
25.29
26.86
29.25
29.86
29.79
27.92
29.73
28.44
15.04
29.73
28.18
23
0.133
D/E ratiox
1.117
1.179
1.217
1.254
1.280
1.442
1.641
1.979
2.107
2.304
0.339
1.979
1.361
81
0.167
Enterprise value₩B
1.445
1.562
1.592
1.364
1.213
1.174
1.179
1.213
1.074
1.162
2.085
(0.84%)
(3.47%)
82
0.345
LT debt₩B
3.557
3.961
4.596
4.499
4.919
5.906
5.734
5.909
6.092
7.114
1.342
7.66%
8.86%
48
Revenue
₩2.279B
5.93%
1.00×
Cost of revenue
₩1.503B
5.86%
0.99×
Operating expenses
₩224.1M
5.71%
0.98×
Cash and investments
18.09%
Spread over hurdle
14.83%