104.7
Revenue₩B
134.4
137.4
141.8
146.9
152.8
154.1
153.9
154.5
157.3
163.9
115.8
1.40%
2.38%
32
9.04
Revenue growth%
24.31
24.84
26.72
26.39
26.48
29.01
26.06
25.64
28.46
27.50
19.76
27.50
26.44
45
22.32
Gross margin%
5.61
4.75
3.26
5.03
6.11
6.44
7.70
9.18
8.17
11.04
5.48
8.17
6.27
11
13.10
Operating margin%
20.13
22.85
20.40
20.84
18.69
15.77
14.15
14.82
17.32
20.17
17.32
15.77
19.41
13
11.70
Net margin%
29.63
31.95
33.52
32.41
32.33
30.40
28.71
31.10
30.87
32.84
22.37
30.87
31.52
71
24.21
P/E ratio (avg)x
48.56
53.55
54.65
52.63
59.11
59.45
57.59
66.99
78.03
83.21
25.16
66.99
58.35
36
37.97
EV/EBITx
9.971
11.05
10.69
11.47
12.34
12.03
12.14
12.38
11.50
11.13
24.89
12.03
11.49
27
16.78
FCF yield (avg)%
13.73
14.62
12.72
11.32
9.20
6.61
5.51
4.40
4.66
2.13
6.35
4.66
7.91
42
12.29
FCF margin%
24.58
23.08
22.99
22.40
20.70
23.22
25.07
23.17
24.43
25.38
22.31
24.43
23.20
63
1.690
FCF / Net incomex
0.362
0.341
0.333
0.342
0.355
0.349
0.375
0.415
0.438
0.491
0.253
0.415
0.359
69
25.76
ROIC%
17.26
14.31
16.96
17.96
15.47
13.89
14.95
13.32
14.94
16.88
14.52
14.94
15.21
70
20.56
Return on equity%
22.65
23.72
22.93
23.54
21.26
19.39
22.28
20.68
22.33
22.57
23.53
22.28
22.45
32
28.95
Return on assets%
17.55
17.21
20.09
17.09
14.59
13.08
13.76
11.52
11.03
8.82
8.72
11.52
14.17
22
1,415
EPS₩
1,883
2,153
2,142
2,473
2,815
3,182
3,274
3,095
3,183
3,480
1,494
4.33%
6.22%
—
24.99
EPS growth%
3.90
5.17
4.71
5.20
4.55
3.32
1.36
4.15
4.00
3.26
3.95
3.32
4.08
57
1,194
Bookvalue per sh₩
905.85
904.93
955.36
990.19
1,025
1,022
1,104
1,040
900.17
967.52
1,205
(1.15%)
0.79%
—
1,346
FCF per share₩
310.34
325.93
318.49
297.79
288.82
325.78
297.54
339.30
360.38
408.63
730.98
7.19%
4.11%
—
1,485
Dividend per sh₩
608.71
627.07
657.00
746.20
688.41
779.12
871.63
887.05
991.01
984.33
1,122
7.41%
5.21%
—
11.28
Div yield (avg)%
29.22
28.76
29.17
30.60
32.14
33.51
36.46
33.74
33.27
36.20
13.02
33.74
32.70
5
16.34
Payout ratio%
4.91
6.51
3.72
6.18
7.05
5.41
2.95
5.71
7.70
7.28
21.88
5.71
5.95
76
33.03
Shares (diluted)M
29.19
28.08
27.60
30.44
33.11
32.41
34.39
32.21
30.22
30.86
33.16
(1.40%)
(0.64%)
32
8.26
Buyback yield%
26.94
24.62
27.48
29.01
27.75
29.34
28.16
27.51
28.01
27.53
28.89
28.01
27.64
38
0.377
D/E ratiox
0.584
0.623
0.575
0.517
0.526
0.459
0.436
0.374
0.339
0.316
1.487
0.374
0.488
51
224.6
Enterprise value₩B
182.5
181.9
186.5
203.7
209.2
197.1
199.6
189.7
189.9
212.6
70.86
0.32%
1.63%
38
140.4
LT debt₩B
347.0
383.9
459.3
506.8
525.2
536.1
583.3
594.9
575.9
580.7
221.1
2.03%
5.87%
9
Revenue
₩163.9B
2.38%
1.00×
Cost of revenue
₩99.36B
2.54%
1.02×
Operating expenses
₩19.85B
2.01%
0.96×
Cash and investments
16.34%
Spread over hurdle
65.32%