8.471
Revenue₩B
6.646
7.047
7.467
7.800
8.401
9.082
9.401
9.820
10.26
10.98
8.691
5.51%
5.64%
9
15.31
Revenue growth%
26.56
23.66
23.35
25.85
22.86
24.78
26.05
27.61
27.08
26.64
2.07
26.64
25.95
21
11.69
Gross margin%
6.86
5.23
6.48
8.39
10.53
8.33
7.41
9.85
6.93
6.52
3.58
7.41
7.17
62
27.95
Operating margin%
21.29
22.52
22.64
21.63
20.59
20.01
20.27
21.39
20.26
22.67
25.39
20.27
21.34
74
17.58
Net margin%
25.21
25.93
27.36
26.97
25.03
22.69
21.73
21.30
19.30
17.36
17.53
21.30
23.86
59
35.29
P/E ratio (avg)x
16.58
17.34
18.37
20.68
22.61
24.46
22.84
24.65
22.64
23.76
9.613
23.76
22.62
48
27.69
EV/EBITx
7.367
7.172
7.977
8.314
8.737
9.332
10.82
12.49
12.21
11.77
30.60
11.77
9.034
32
21.08
FCF yield (avg)%
0.75
2.61
5.52
7.68
7.45
7.15
6.08
6.82
6.23
6.62
10.22
6.62
6.43
35
13.47
FCF margin%
27.02
29.34
27.44
26.85
24.64
25.90
25.39
26.77
29.17
29.08
16.94
26.77
26.93
63
0.331
FCF / Net incomex
1.732
1.939
1.895
2.015
2.079
1.983
2.267
2.547
2.708
2.874
0.120
2.547
2.047
54
25.34
ROIC%
23.22
22.09
19.38
17.01
16.56
16.20
17.16
15.76
18.22
16.27
24.41
16.27
17.09
94
4.99
Return on equity%
11.39
11.02
9.98
7.56
6.19
7.25
5.37
4.94
2.29
0.40
21.13
4.94
6.72
65
22.80
Return on assets%
32.41
34.54
33.68
34.81
35.69
38.27
36.52
35.50
34.44
37.02
20.78
36.52
35.15
82
273.62
EPS₩
200.21
181.14
179.54
171.24
164.54
139.28
117.81
114.39
116.84
111.32
296.96
(7.52%)
(6.32%)
—
6.31
EPS growth%
8.37
8.26
9.63
7.16
5.49
2.86
5.28
2.44
3.07
3.11
29.80
3.07
5.39
63
194.05
Bookvalue per sh₩
143.33
129.93
138.18
136.60
135.80
148.77
158.50
149.29
149.45
138.12
58.74
0.34%
(0.89%)
—
204.38
FCF per share₩
267.84
309.75
324.12
360.69
350.15
402.06
396.84
462.16
454.29
436.76
214.27
4.52%
5.64%
—
113.44
Dividend per sh₩
212.00
223.61
230.47
238.73
217.82
192.89
210.23
208.58
213.39
209.98
44.17
(0.73%)
0.70%
—
26.72
Div yield (avg)%
17.24
19.35
18.30
19.96
20.64
21.12
23.08
25.81
26.79
28.30
26.34
25.81
20.88
82
28.61
Payout ratio%
14.53
14.65
17.30
17.62
14.74
13.01
11.46
8.72
10.32
11.38
9.21
11.38
13.77
43
22.18
Shares (diluted)M
26.19
27.41
26.52
29.93
31.13
34.86
36.03
37.35
39.74
44.32
22.12
7.32%
6.55%
91
14.06
Buyback yield%
31.59
30.41
29.39
29.91
29.47
30.06
28.73
27.45
29.98
31.50
2.75
29.98
29.94
8
0.494
D/E ratiox
0.679
0.698
0.614
0.566
0.513
0.508
0.456
0.403
0.396
0.383
0.173
0.403
0.511
90
0.480
Enterprise value₩B
11.12
11.66
11.99
12.11
13.22
14.83
17.47
20.05
21.28
21.96
2.405
10.68%
7.45%
21
3.696
LT debt₩B
5.979
6.010
6.249
6.934
8.086
9.371
10.96
11.79
12.24
11.90
5.495
8.03%
6.62%
15
Revenue
₩10.98B
5.64%
1.00×
Cost of revenue
₩7.158B
5.95%
1.03×
Operating expenses
₩2.733B
5.49%
0.99×
Cash and investments
15.59%
Spread over hurdle
64.02%