2.470
Revenue₩B
14.74
14.88
15.11
15.22
15.95
16.78
17.40
18.38
18.92
19.78
2.739
4.40%
3.36%
78
29.97
Revenue growth%
19.29
20.82
20.83
23.69
24.04
24.04
25.07
26.49
24.71
23.08
19.65
24.71
23.86
81
24.87
Gross margin%
1.34
0.40
3.27
6.26
6.54
3.66
5.86
7.70
7.26
6.97
28.76
6.97
6.06
61
18.02
Operating margin%
26.50
26.51
27.09
25.24
26.80
28.31
30.28
31.53
30.77
30.34
4.93
30.34
27.70
18
20.57
Net margin%
30.94
28.31
29.49
28.41
29.66
30.71
31.77
34.49
31.76
29.02
4.89
31.76
30.18
92
24.84
P/E ratio (avg)x
29.72
31.10
37.49
44.97
51.97
52.37
55.96
60.55
67.07
78.97
29.20
60.55
52.17
76
8.034
EV/EBITx
37.79
43.28
42.05
43.20
48.94
55.18
64.05
66.21
66.62
77.39
8.784
66.21
52.06
24
14.12
FCF yield (avg)%
16.35
14.68
15.67
17.30
15.65
14.59
16.59
14.34
16.40
15.52
26.76
15.52
15.66
87
11.43
FCF margin%
17.57
20.09
18.46
20.50
22.79
22.27
24.66
26.06
25.28
24.12
17.23
24.66
22.53
69
1.447
FCF / Net incomex
1.260
1.231
1.262
1.222
1.268
1.449
1.498
1.500
1.764
1.937
0.204
1.500
1.358
13
15.10
ROIC%
21.70
21.33
22.07
22.22
20.50
21.71
21.91
19.10
18.20
17.78
17.44
19.10
21.51
50
6.18
Return on equity%
16.91
18.77
15.88
13.36
10.91
11.21
12.98
11.74
10.95
13.41
21.55
11.74
13.17
34
18.00
Return on assets%
10.87
11.95
12.60
11.92
9.53
11.46
11.42
11.84
12.96
11.33
10.58
11.46
11.65
84
369.65
EPS₩
672.93
684.11
724.01
767.27
726.20
722.62
743.86
670.36
572.28
581.38
413.11
(4.35%)
(1.12%)
—
20.91
EPS growth%
18.59
17.73
15.61
16.88
17.30
15.36
15.21
13.86
15.17
18.08
24.06
15.21
16.25
50
269.52
Bookvalue per sh₩
730.04
734.77
720.59
829.09
863.35
974.09
1,082
1,038
1,076
1,226
838.24
7.26%
6.71%
—
901.36
FCF per share₩
1,322
1,414
1,516
1,683
1,631
1,622
1,676
1,913
1,895
2,248
290.99
6.63%
7.24%
—
391.74
Dividend per sh₩
356.51
304.60
315.13
322.65
345.94
364.43
372.22
332.03
292.36
313.77
875.99
(1.93%)
(1.54%)
—
13.01
Div yield (avg)%
35.62
38.56
36.54
35.12
36.62
37.25
38.19
36.92
38.85
41.19
12.75
38.19
37.09
35
4.32
Payout ratio%
4.36
2.34
1.08
0.40
0.40
0.40
0.40
3.21
2.21
2.51
8.94
2.21
1.65
55
16.08
Shares (diluted)M
14.66
14.91
16.22
15.58
14.81
16.13
16.07
15.20
16.59
18.48
16.45
4.54%
2.77%
21
12.51
Buyback yield%
13.72
15.73
18.48
16.85
19.25
20.45
18.22
19.29
19.77
21.45
28.67
19.77
18.87
19
0.122
D/E ratiox
1.181
1.339
1.543
1.727
1.654
1.912
2.045
2.202
2.594
2.484
0.609
2.202
1.820
85
10.20
Enterprise value₩B
18.40
18.61
21.44
20.08
21.64
21.70
22.09
25.19
23.99
22.57
5.423
0.85%
3.36%
15
0.936
LT debt₩B
4.752
4.663
4.557
5.232
5.719
6.393
6.049
5.779
5.507
5.357
9.421
(1.30%)
1.92%
24
Revenue
₩19.78B
3.36%
1.00×
Cost of revenue
₩11.81B
3.23%
0.99×
Operating expenses
₩4.793B
3.39%
1.00×
Cash and investments
19.71%
Spread over hurdle
(0.04%)