0.914
Revenue₩B
5.599
5.923
6.467
7.108
7.629
8.303
9.116
9.660
10.58
11.46
0.945
8.49%
8.01%
92
21.74
Revenue growth%
21.27
23.29
25.47
28.04
25.37
24.87
25.61
25.17
23.50
25.82
12.56
25.17
25.27
76
27.34
Gross margin%
7.56
5.92
6.55
8.46
10.16
9.79
10.76
10.98
13.96
15.18
2.20
10.98
9.97
13
13.81
Operating margin%
4.72
5.18
8.09
9.50
7.39
4.47
4.55
3.73
2.66
5.34
7.64
4.47
4.95
60
19.95
Net margin%
25.86
25.89
22.95
21.58
22.44
24.06
26.82
26.23
24.67
25.58
20.41
25.58
25.13
89
13.52
P/E ratio (avg)x
10.00
10.40
11.36
12.37
11.97
11.60
13.37
13.92
14.11
14.62
6.703
13.92
12.17
49
26.84
EV/EBITx
15.36
14.06
13.41
12.29
13.11
12.27
12.47
13.46
15.01
16.22
14.83
13.46
13.43
62
11.23
FCF yield (avg)%
0.59
0.40
0.40
3.01
2.11
3.13
3.49
2.97
4.55
3.05
10.09
3.13
2.99
41
6.99
FCF margin%
12.96
14.19
14.33
13.13
14.66
14.05
16.02
17.02
14.46
14.64
8.45
14.64
14.39
14
0.790
FCF / Net incomex
0.550
0.544
0.536
0.491
0.447
0.419
0.472
0.425
0.435
0.462
1.693
0.435
0.467
9
19.77
ROIC%
15.10
14.96
17.77
19.73
18.07
17.49
16.15
18.85
21.48
20.93
21.70
18.85
17.92
81
6.78
Return on equity%
2.33
4.77
4.14
2.90
2.23
1.62
2.16
1.59
1.66
0.40
11.98
1.62
2.19
88
22.67
Return on assets%
2.99
3.76
5.34
2.93
2.89
4.64
4.99
6.09
5.04
3.01
26.62
4.99
4.20
91
86.01
EPS₩
251.12
296.10
299.50
299.17
359.08
409.87
423.11
462.61
484.88
480.23
91.71
5.99%
7.02%
—
10.01
EPS growth%
0.40
0.40
0.40
0.88
3.47
3.45
4.00
3.57
2.97
5.69
5.90
3.57
3.21
20
188.44
Bookvalue per sh₩
219.60
195.34
205.34
218.74
217.29
184.28
182.45
180.72
182.77
179.75
378.35
(3.72%)
(3.54%)
—
112.09
FCF per share₩
80.81
91.67
106.72
111.08
117.28
112.19
111.73
112.28
108.70
124.97
81.90
1.28%
4.12%
—
372.72
Dividend per sh₩
195.80
201.42
197.46
197.53
227.12
265.23
308.31
353.35
350.97
347.27
327.16
8.86%
5.38%
—
18.06
Div yield (avg)%
29.69
26.78
27.19
29.71
29.30
31.56
31.14
30.02
32.31
31.50
28.54
31.50
29.87
46
5.87
Payout ratio%
16.38
17.62
20.07
19.39
18.93
19.96
20.53
20.31
22.98
24.73
8.01
20.53
20.01
38
17.36
Shares (diluted)M
11.54
12.42
12.00
13.16
13.03
13.83
12.20
11.45
10.18
11.32
17.47
(2.79%)
0.07%
9
21.08
Buyback yield%
0.40
0.40
1.29
0.40
0.78
0.40
3.11
0.88
0.80
1.00
7.74
0.88
0.79
35
1.596
D/E ratiox
0.965
1.101
1.151
1.179
1.249
1.221
1.378
1.435
1.668
1.680
0.112
1.435
1.235
20
9.156
Enterprise value₩B
5.947
6.563
6.920
7.662
7.142
6.748
7.215
7.237
7.595
7.711
5.428
1.55%
2.15%
88
9.758
LT debt₩B
12.96
12.78
13.30
13.99
14.34
14.36
16.72
19.33
22.85
24.35
9.312
11.17%
7.78%
34
Revenue
₩11.46B
8.01%
1.00×
Cost of revenue
₩6.358B
8.00%
1.00×
Operating expenses
₩1.694B
7.92%
0.99×
Cash and investments
16.76%
Return on capital
231.14%
Spread over hurdle
220.50%