2.646
Revenue₩B
2.283
2.512
2.702
2.902
3.067
3.252
3.584
3.840
4.059
4.431
2.747
7.64%
7.70%
36
8.32
Revenue growth%
26.06
25.57
24.96
25.86
27.93
28.41
25.45
23.07
24.93
26.81
19.27
25.45
25.72
43
21.01
Gross margin%
12.58
12.72
10.02
12.84
10.04
7.85
7.54
5.11
2.96
1.80
4.91
5.11
8.93
35
22.76
Operating margin%
25.62
25.12
25.66
27.96
27.88
27.71
27.79
26.54
25.48
25.39
3.79
26.54
26.10
89
29.57
Net margin%
14.29
15.44
13.12
15.05
15.63
17.71
16.00
14.66
13.27
11.40
7.89
14.66
14.85
6
21.96
P/E ratio (avg)x
8.320
8.214
8.731
8.664
9.745
11.27
11.68
11.59
11.27
10.81
6.556
11.27
10.28
24
28.26
EV/EBITx
17.40
15.81
17.05
14.91
13.82
15.08
13.68
12.17
11.80
10.10
11.00
12.17
14.36
61
17.34
FCF yield (avg)%
11.36
11.12
11.40
13.59
15.60
14.70
17.32
14.58
15.47
15.81
14.74
15.47
14.64
29
22.64
FCF margin%
18.81
21.00
22.52
22.63
22.97
23.65
20.87
20.10
21.16
21.46
25.05
21.16
21.31
71
1.275
FCF / Net incomex
1.146
1.266
1.360
1.474
1.478
1.642
1.578
1.711
1.853
1.860
0.527
1.711
1.528
44
9.41
ROIC%
16.61
16.70
18.75
19.75
19.31
20.17
19.41
22.23
20.44
22.48
7.42
20.44
19.58
16
4.42
Return on equity%
13.23
12.42
11.65
9.21
7.68
8.61
9.21
6.64
5.40
2.61
24.83
6.64
8.91
9
24.28
Return on assets%
23.22
24.46
21.90
19.19
17.66
20.23
19.95
21.64
23.45
21.66
17.32
21.64
21.65
92
213.26
EPS₩
258.13
288.08
287.54
289.10
313.23
332.81
340.90
357.32
354.33
344.46
235.49
1.92%
3.59%
—
4.48
EPS growth%
7.00
5.08
3.62
1.26
0.40
0.40
1.35
0.62
3.23
3.77
15.28
1.35
2.29
27
270.60
Bookvalue per sh₩
228.28
232.46
246.15
228.33
199.94
208.00
218.01
214.14
230.78
208.68
183.00
0.86%
(1.38%)
—
296.66
FCF per share₩
326.35
354.04
362.28
392.59
355.48
339.42
347.83
317.98
301.97
310.66
231.10
(2.66%)
(1.68%)
—
104.32
Dividend per sh₩
219.66
215.16
208.64
203.13
238.49
253.93
249.94
258.24
256.55
302.52
317.32
4.87%
3.74%
—
16.80
Div yield (avg)%
25.63
27.40
30.01
31.11
31.31
30.17
32.44
31.22
29.27
30.55
4.08
30.55
30.36
6
14.84
Payout ratio%
6.76
9.17
9.63
11.67
9.01
7.70
6.76
4.33
4.16
5.48
19.21
5.48
7.23
31
8.571
Shares (diluted)M
9.538
10.15
10.14
11.22
10.80
12.56
14.20
13.60
14.59
15.98
8.857
8.15%
5.72%
21
16.48
Buyback yield%
7.13
6.42
6.08
3.15
5.75
5.84
3.76
6.18
6.25
8.29
8.73
6.18
6.13
37
0.713
D/E ratiox
2.021
2.153
2.118
2.458
2.505
2.913
2.927
2.821
2.894
3.198
0.276
2.913
2.663
76
1.807
Enterprise value₩B
0.409
0.416
0.442
0.462
0.531
0.560
0.600
0.698
0.736
0.835
2.049
9.49%
7.44%
63
1.602
LT debt₩B
3.399
3.319
3.094
3.242
3.286
3.099
3.293
3.724
3.648
4.051
1.881
4.28%
1.76%
17
Revenue
₩4.431B
7.70%
1.00×
Cost of revenue
₩2.504B
7.67%
1.00×
Operating expenses
₩909.5M
8.06%
1.03×
Cash and investments
14.99%
Spread over hurdle
22.82%