1.966
Revenue₩B
5.031
5.136
5.319
5.550
5.689
5.730
5.889
5.971
6.149
2.078
2.217
2.07%
2.56%
22
11.29
Revenue growth%
14.75
16.42
16.50
17.64
16.67
19.10
20.25
21.19
20.81
14.26
18.20
20.25
17.15
47
28.66
Gross margin%
25.69
27.08
29.67
27.18
27.11
28.03
30.50
29.62
26.96
19.47
6.70
28.03
27.14
56
2.56
Operating margin%
24.17
25.13
27.87
27.95
30.38
28.12
27.72
27.40
28.93
16.66
28.02
28.12
27.80
17
15.13
Net margin%
19.41
22.21
22.26
21.46
18.72
17.81
18.40
18.37
18.36
14.80
18.05
18.37
18.56
36
23.49
P/E ratio (avg)x
13.26
15.48
17.98
19.21
19.39
19.05
21.73
24.85
26.46
6.558
7.826
21.73
19.13
14
33.67
EV/EBITx
22.97
24.18
23.91
24.57
23.66
27.35
27.68
26.10
27.73
29.77
13.21
27.35
24.37
91
23.92
FCF yield (avg)%
30.54
33.54
31.04
32.96
35.20
32.95
30.07
31.92
30.83
17.63
26.21
31.92
31.48
57
5.71
FCF margin%
10.23
10.34
7.91
8.66
10.65
9.94
8.46
10.46
10.41
21.46
23.37
10.41
10.28
34
0.732
FCF / Net incomex
0.505
0.471
0.496
0.555
0.615
0.682
0.771
0.770
0.880
0.958
0.422
0.770
0.585
88
7.16
ROIC%
4.99
6.99
5.35
6.54
9.34
8.45
6.24
8.55
9.54
16.45
12.85
8.55
6.77
33
17.49
Return on equity%
28.51
27.20
24.22
22.88
23.11
20.29
18.76
19.76
17.16
2.66
24.85
19.76
22.99
68
16.59
Return on assets%
17.46
20.10
22.83
20.38
21.73
22.21
24.45
25.99
25.46
25.76
14.00
24.45
21.97
89
112.03
EPS₩
135.96
164.07
192.07
205.54
211.73
232.37
267.68
276.42
313.64
122.27
121.74
8.82%
11.01%
—
14.01
EPS growth%
16.39
16.38
15.02
17.84
20.54
20.15
22.49
24.45
27.15
28.17
29.82
22.49
19.10
7
101.78
Bookvalue per sh₩
87.64
85.87
90.04
95.81
86.64
95.38
89.25
92.59
89.21
151.67
134.55
(1.42%)
(0.72%)
—
125.20
FCF per share₩
52.16
54.20
54.64
55.99
53.92
54.23
61.33
60.38
57.57
127.49
93.40
0.56%
1.87%
—
175.10
Dividend per sh₩
157.59
150.72
153.69
145.09
156.22
145.61
153.67
141.40
130.01
82.42
128.28
(2.17%)
(0.59%)
—
27.20
Div yield (avg)%
18.20
20.83
20.83
20.18
22.79
21.52
19.47
18.03
17.29
9.58
13.42
19.47
19.83
11
29.22
Payout ratio%
6.43
7.69
8.44
10.11
10.26
10.28
13.15
13.78
14.99
6.02
23.69
13.15
10.19
50
27.31
Shares (diluted)M
31.70
33.17
34.30
31.34
32.00
33.37
38.02
39.27
44.27
26.78
26.71
7.15%
3.45%
80
2.89
Buyback yield%
6.05
6.22
4.36
4.67
5.99
7.22
7.54
8.64
7.66
6.56
8.04
7.54
6.61
21
1.763
D/E ratiox
2.219
2.306
2.572
2.347
2.168
2.415
2.738
2.959
2.827
0.196
0.593
2.738
2.381
43
2.006
Enterprise value₩B
2.279
2.262
2.119
2.231
2.406
2.130
2.015
1.829
1.655
4.312
2.281
(5.80%)
(4.52%)
79
1.132
LT debt₩B
1.259
1.199
1.039
1.134
1.044
1.114
1.025
0.941
0.874
3.044
3.738
(5.09%)
(3.74%)
21
Revenue
₩6.149B
2.56%
1.00×
Cost of revenue
₩3.732B
2.70%
1.01×
Operating expenses
₩959.5M
1.90%
0.94×
Goodwill & intangibles
18.02%
Cash and investments
17.80%
Spread over hurdle
15.28%