4.891
Revenue₩B
5.330
5.575
5.839
5.893
6.147
6.403
6.433
6.568
6.610
4.989
5.401
2.32%
2.45%
19
6.58
Revenue growth%
8.67
9.30
9.29
12.18
13.44
10.59
13.22
16.02
15.04
19.63
29.10
13.44
11.38
22
4.12
Gross margin%
16.62
15.60
14.18
15.13
14.13
13.33
14.93
12.88
12.82
15.29
19.39
13.33
14.16
30
23.31
Operating margin%
21.38
24.09
26.08
25.01
24.79
25.13
24.14
26.33
23.58
14.36
13.97
24.79
24.46
88
25.46
Net margin%
4.99
5.77
4.37
3.08
5.90
8.75
8.51
9.23
11.95
19.49
6.74
8.75
5.84
13
7.613
P/E ratio (avg)x
19.08
17.39
15.05
13.83
15.15
13.51
12.20
11.50
12.12
13.54
19.36
12.20
14.44
58
17.34
EV/EBITx
25.23
24.94
21.91
20.42
18.33
16.24
15.90
14.44
15.41
19.80
23.98
15.90
19.38
84
25.35
FCF yield (avg)%
6.55
3.93
5.82
6.81
4.99
2.06
1.31
2.04
0.40
27.63
2.28
2.04
3.89
36
20.70
FCF margin%
17.28
17.65
18.17
17.12
16.23
14.55
12.60
11.90
13.22
24.47
8.15
13.22
16.22
56
1.649
FCF / Net incomex
0.512
0.513
0.523
0.570
0.516
0.508
0.463
0.442
0.429
1.169
1.240
0.463
0.512
59
29.90
ROIC%
22.59
21.78
19.01
19.51
17.99
17.97
17.41
19.76
21.87
26.66
28.30
17.99
19.64
76
4.95
Return on equity%
12.46
13.71
11.26
9.47
7.23
10.19
11.29
11.67
10.66
9.90
10.67
10.66
11.10
48
6.00
Return on assets%
7.86
5.84
5.59
8.21
9.33
12.07
14.32
14.46
17.00
21.45
28.47
14.32
8.77
14
1,483
EPS₩
1,476
1,480
1,554
1,744
1,824
1,902
1,940
2,120
2,195
1,628
1,740
4.71%
3.61%
—
18.51
EPS growth%
28.78
27.71
29.07
26.75
28.73
27.89
29.71
30.35
31.20
25.51
25.25
29.71
28.93
23
1,532
Bookvalue per sh₩
1,444
1,388
1,274
1,203
1,112
1,018
1,060
1,113
1,196
1,952
3,675
(0.12%)
(2.14%)
—
2,091
FCF per share₩
3,210
3,362
3,449
3,507
3,370
3,397
3,720
3,453
3,548
985.47
3,240
0.23%
0.48%
—
3,474
Dividend per sh₩
2,422
2,429
2,649
2,787
3,158
3,293
3,634
4,048
3,982
3,820
1,531
7.40%
6.64%
—
8.82
Div yield (avg)%
15.01
12.14
11.85
12.99
13.14
15.99
16.53
17.18
14.27
24.09
14.22
15.99
14.60
87
3.09
Payout ratio%
9.17
7.43
8.46
5.62
4.34
4.19
3.22
1.90
0.40
16.78
4.24
3.22
4.98
36
0.970
Shares (diluted)M
1.509
1.635
1.713
1.852
2.115
2.083
2.444
2.704
2.866
0.976
1.000
9.12%
9.13%
50
26.25
Buyback yield%
9.23
10.02
9.17
7.73
6.74
8.90
10.78
12.49
13.27
5.88
9.90
10.78
9.20
23
1.312
D/E ratiox
1.283
1.372
1.205
1.264
1.159
1.093
1.186
1.009
1.091
0.928
1.305
1.093
1.194
20
2.119
Enterprise value₩B
2.120
2.212
2.259
2.129
1.951
1.991
1.880
1.715
1.740
1.676
0.703
(3.96%)
(2.10%)
68
4.668
LT debt₩B
4.281
5.062
5.687
5.997
6.639
7.054
8.299
8.588
8.220
1.031
0.915
6.51%
8.04%
17
Revenue
₩6.610B
2.45%
1.00×
Cost of revenue
₩4.514B
2.56%
1.01×
Operating expenses
₩1.572B
2.03%
0.96×
Cash and investments
18.87%
Spread over hurdle
34.49%