5.917
Revenue₩B
10.61
11.29
12.11
12.83
13.57
14.64
15.79
16.58
17.71
18.89
6.574
6.83%
6.46%
11
25.35
Revenue growth%
32.38
32.45
31.58
29.16
30.86
28.93
26.30
27.71
27.67
25.52
18.23
27.67
29.05
9
4.09
Gross margin%
12.60
9.86
8.32
6.90
8.13
9.77
7.63
7.75
4.99
4.40
29.07
7.63
7.94
47
12.93
Operating margin%
16.62
17.17
15.79
17.71
19.97
17.13
14.46
11.91
11.07
9.77
3.69
11.91
16.21
32
23.38
Net margin%
1.96
4.93
4.26
2.72
4.09
6.17
3.79
6.21
5.33
6.95
3.25
6.17
4.59
59
24.10
P/E ratio (avg)x
26.73
26.19
26.87
28.52
27.56
32.32
34.92
35.62
33.55
36.44
21.39
34.92
30.42
79
10.05
EV/EBITx
34.69
41.36
40.71
45.89
49.10
49.47
53.38
62.76
65.05
70.37
6.913
62.76
49.28
17
18.00
FCF yield (avg)%
16.37
16.20
13.23
13.67
15.52
14.19
13.40
12.56
9.78
7.56
7.00
12.56
13.54
8
7.15
FCF margin%
22.13
22.15
21.86
21.20
23.56
23.35
20.49
18.95
18.85
19.90
26.11
19.90
21.53
45
1.662
FCF / Net incomex
1.419
1.339
1.514
1.727
1.982
2.211
2.487
2.911
3.059
3.304
1.322
2.911
2.097
78
11.43
ROIC%
26.95
29.66
31.62
33.47
30.84
29.84
30.30
31.86
34.06
32.15
13.93
31.86
31.23
82
17.55
Return on equity%
28.45
27.65
26.84
28.50
30.59
29.03
31.13
29.89
30.44
29.05
2.71
29.89
29.04
19
20.07
Return on assets%
22.81
20.41
17.77
15.64
17.99
16.84
14.61
17.46
16.38
18.04
16.49
16.84
17.62
44
208.88
EPS₩
253.24
244.88
277.86
310.49
357.67
357.31
400.01
376.05
419.38
417.79
229.33
3.16%
5.04%
—
29.10
EPS growth%
18.88
21.05
19.88
17.06
19.08
20.21
23.02
23.06
22.67
21.62
20.36
22.67
20.63
74
170.69
Bookvalue per sh₩
182.85
178.54
184.20
191.04
202.00
199.46
190.87
209.05
197.74
191.46
178.76
(1.07%)
0.19%
—
152.29
FCF per share₩
93.90
106.84
109.20
106.60
115.78
125.11
128.38
133.02
145.15
146.86
93.24
4.87%
6.11%
—
112.29
Dividend per sh₩
203.98
195.50
206.71
195.56
182.36
201.65
190.95
186.23
195.71
219.95
150.21
3.82%
0.41%
—
16.51
Div yield (avg)%
15.39
12.42
13.57
15.31
12.46
13.30
13.36
14.63
14.33
14.23
19.81
14.23
13.90
76
7.55
Payout ratio%
22.35
21.41
19.70
22.44
20.30
21.86
21.29
19.37
20.84
20.09
6.43
20.84
21.06
38
29.09
Shares (diluted)M
23.32
22.22
19.83
18.19
19.50
17.69
18.40
19.04
20.76
18.78
29.38
(0.75%)
(1.80%)
88
29.09
Buyback yield%
8.46
10.86
8.78
6.56
5.72
3.66
6.15
9.01
7.81
8.61
24.51
7.81
8.13
76
1.584
D/E ratiox
0.205
0.212
0.234
0.238
0.274
0.313
0.312
0.314
0.346
0.327
0.211
0.314
0.293
14
1.247
Enterprise value₩B
9.676
10.41
10.80
12.02
12.59
13.88
15.42
16.45
15.75
16.41
8.704
5.44%
4.89%
84
10.43
LT debt₩B
4.251
4.401
4.499
4.950
4.467
4.361
4.040
4.017
3.983
4.169
11.64
(1.37%)
(1.05%)
81
Revenue
₩18.89B
6.46%
1.00×
Cost of revenue
₩10.93B
6.16%
0.97×
Operating expenses
₩2.223B
6.55%
1.01×
Cash and investments
18.44%
Spread over hurdle
28.77%