2.536
Revenue₩B
4.766
4.958
5.289
5.448
5.583
5.856
6.212
6.614
6.802
7.212
2.687
5.26%
4.97%
42
20.53
Revenue growth%
5.49
2.82
4.96
5.68
7.13
7.20
8.06
6.03
3.03
5.64
20.84
6.03
5.66
81
16.69
Gross margin%
27.03
28.12
27.61
30.43
31.58
33.28
34.77
36.12
37.18
39.25
2.42
36.12
32.43
68
2.17
Operating margin%
7.20
9.51
7.63
4.98
3.30
2.12
4.88
6.77
4.79
3.95
19.16
4.79
4.93
53
29.51
Net margin%
14.07
15.81
15.70
16.37
18.12
17.24
16.41
16.25
15.87
18.03
21.60
16.41
16.31
26
16.92
P/E ratio (avg)x
17.57
18.59
16.66
14.84
15.46
14.50
12.88
13.25
13.40
12.91
30.22
13.25
14.67
18
22.05
EV/EBITx
29.70
27.24
27.19
24.14
23.83
25.93
26.07
29.20
28.77
27.76
12.77
27.76
27.22
67
27.77
FCF yield (avg)%
16.60
13.78
13.63
15.63
15.36
12.55
10.03
10.62
8.23
8.74
25.32
10.03
13.09
42
13.34
FCF margin%
10.23
8.93
6.66
4.72
7.70
6.96
7.58
6.83
4.47
4.91
9.94
6.83
6.90
31
0.861
FCF / Net incomex
1.099
1.193
1.213
1.238
1.186
1.287
1.482
1.371
1.551
1.644
1.044
1.482
1.263
10
6.15
ROIC%
23.01
21.05
19.23
18.90
21.57
21.45
21.29
20.86
19.57
21.48
24.43
21.29
21.17
61
22.18
Return on equity%
18.67
19.27
21.05
20.05
19.49
20.29
18.88
16.02
18.35
20.34
5.73
18.88
19.38
50
20.47
Return on assets%
3.86
6.35
4.55
2.27
5.16
6.39
8.14
8.56
5.64
3.32
28.21
6.39
5.40
28
43.46
EPS₩
177.73
196.93
218.65
239.72
220.22
228.94
215.87
212.91
202.53
184.90
45.70
(3.44%)
0.03%
—
25.05
EPS growth%
29.59
29.56
27.05
25.57
26.59
26.56
27.70
25.40
25.23
23.46
29.35
25.40
26.58
7
29.00
Bookvalue per sh₩
217.04
211.26
199.69
183.62
197.91
190.04
175.03
166.81
147.90
159.85
63.10
(4.18%)
(4.27%)
—
65.35
FCF per share₩
246.65
244.72
277.55
287.70
264.74
250.06
266.91
300.60
278.41
278.39
102.00
1.01%
1.34%
—
131.94
Dividend per sh₩
203.27
200.90
216.45
249.44
291.28
309.78
312.79
325.52
367.29
358.78
135.42
4.26%
6.84%
—
24.40
Div yield (avg)%
22.26
19.43
17.85
17.41
14.57
11.63
9.37
7.75
9.82
9.76
23.81
9.76
13.10
22
15.58
Payout ratio%
9.58
7.02
6.25
5.90
4.35
4.70
3.43
4.47
3.00
4.43
16.48
4.43
4.58
7
20.67
Shares (diluted)M
27.52
29.08
28.66
29.54
30.41
35.22
37.17
36.43
38.45
42.73
20.60
7.04%
5.06%
59
10.29
Buyback yield%
17.27
16.92
14.64
15.84
14.19
13.91
11.69
9.32
6.50
9.06
12.30
9.32
14.05
69
0.191
D/E ratiox
0.408
0.429
0.485
0.567
0.618
0.673
0.776
0.877
1.002
0.970
1.187
0.877
0.645
73
6.300
Enterprise value₩B
9.124
10.15
10.23
9.368
9.240
10.19
10.43
10.86
11.65
12.22
2.370
5.76%
2.96%
41
0.795
LT debt₩B
0.950
0.866
0.809
0.785
0.723
0.722
0.725
0.758
0.740
0.840
6.086
3.05%
(0.26%)
20
Revenue
₩7.212B
4.97%
1.00×
Cost of revenue
₩5.048B
4.97%
1.00×
Operating expenses
₩1.493B
5.29%
1.03×
Cash and investments
18.24%
Spread over hurdle
32.39%