2.303
Revenue₩B
7.529
8.041
8.544
9.149
9.998
10.81
11.84
12.59
13.78
14.60
2.370
7.86%
7.75%
76
13.47
Revenue growth%
20.29
20.69
22.83
21.61
22.91
21.53
22.09
19.13
20.15
20.43
9.82
20.43
21.11
46
3.74
Gross margin%
6.93
9.36
12.01
13.15
15.19
18.17
17.09
15.20
14.30
11.92
5.99
15.20
13.73
64
23.24
Operating margin%
24.19
24.27
27.11
24.12
22.38
23.62
25.51
22.91
21.06
19.82
14.05
22.91
23.87
43
10.82
Net margin%
5.65
3.06
0.70
0.40
3.04
2.15
0.40
2.27
2.46
0.94
12.80
2.15
2.21
86
23.65
P/E ratio (avg)x
26.49
26.12
29.37
34.08
37.88
39.67
45.23
49.01
47.69
51.40
23.45
47.69
38.78
13
34.35
EV/EBITx
31.78
36.07
38.73
39.61
43.66
47.57
53.01
63.72
65.15
67.65
12.63
63.72
45.61
74
22.84
FCF yield (avg)%
9.36
8.37
7.50
8.03
5.90
6.95
7.19
9.38
9.64
7.81
6.63
7.81
7.92
79
10.35
FCF margin%
25.22
26.48
25.06
24.48
22.37
20.97
20.20
20.54
21.13
23.04
25.45
20.97
22.70
55
0.333
FCF / Net incomex
1.610
1.489
1.340
1.421
1.273
1.217
1.176
1.292
1.369
1.334
1.000
1.292
1.337
16
23.90
ROIC%
2.67
3.73
3.57
3.63
5.44
6.05
6.45
4.52
6.84
5.48
18.55
6.05
4.98
89
24.15
Return on equity%
28.79
29.80
27.16
26.90
27.64
27.71
27.40
24.66
27.17
27.09
24.42
27.17
27.29
73
28.29
Return on assets%
11.91
11.10
12.12
9.66
11.14
11.49
10.83
11.40
10.60
11.78
23.77
11.40
11.27
18
171.37
EPS₩
299.19
349.83
366.85
423.26
422.63
448.62
488.32
586.45
564.50
613.91
178.21
7.75%
8.08%
—
13.36
EPS growth%
10.14
10.43
12.24
13.09
10.37
8.54
8.02
6.78
6.52
7.96
29.02
7.96
9.34
81
187.27
Bookvalue per sh₩
164.73
159.76
155.20
146.86
165.67
148.82
147.66
149.35
164.84
174.04
131.93
0.99%
0.82%
—
58.82
FCF per share₩
43.21
49.68
50.38
49.13
49.76
50.47
50.60
55.71
65.75
73.48
34.39
8.11%
5.17%
—
149.81
Dividend per sh₩
156.98
153.45
154.01
165.99
160.22
162.02
169.66
161.25
166.86
169.61
129.24
1.14%
0.97%
—
12.46
Div yield (avg)%
33.30
34.54
31.54
32.21
32.31
35.20
37.25
40.14
38.76
38.05
19.79
38.05
34.87
47
6.00
Payout ratio%
7.05
6.04
5.26
6.77
8.13
10.84
8.85
8.95
8.45
11.05
16.12
8.95
8.29
80
20.92
Shares (diluted)M
18.82
20.80
22.01
20.21
19.40
20.91
18.19
17.15
15.65
15.48
20.61
(4.42%)
(3.13%)
38
10.42
Buyback yield%
8.47
8.00
5.67
3.15
4.01
3.33
1.73
0.68
0.40
1.41
3.18
1.41
3.24
9
1.129
D/E ratiox
0.905
1.031
1.219
1.400
1.357
1.600
1.818
1.771
1.768
1.873
0.307
1.771
1.500
23
11.36
Enterprise value₩B
11.37
12.03
12.19
12.36
11.80
12.62
13.39
13.50
13.29
12.93
9.115
1.85%
2.33%
16
7.692
LT debt₩B
8.346
7.386
6.982
7.389
6.884
7.155
7.120
6.147
6.211
5.856
7.843
(3.18%)
(3.00%)
73
Revenue
₩14.60B
7.75%
1.00×
Cost of revenue
₩6.966B
8.16%
1.04×
Operating expenses
₩2.869B
7.34%
0.96×
Cash and investments
16.46%
Spread over hurdle
20.58%