3.638
Revenue₩B
5.591
5.940
6.254
6.848
7.434
7.777
8.515
9.074
9.658
3.925
3.995
7.12%
6.62%
63
10.69
Revenue growth%
1.55
0.56
3.27
1.27
0.40
0.40
0.40
1.57
4.23
9.24
11.34
0.40
1.41
84
8.41
Gross margin%
17.35
19.61
19.34
19.41
20.10
18.10
16.60
18.39
16.31
15.33
7.62
18.10
18.25
61
11.04
Operating margin%
21.17
21.09
21.07
19.68
19.95
18.12
20.59
22.19
21.51
4.88
23.95
20.59
21.08
38
7.79
Net margin%
17.96
16.41
16.66
18.39
20.02
20.76
17.96
15.10
14.94
22.04
26.67
17.96
17.31
65
9.606
P/E ratio (avg)x
51.70
55.05
55.45
63.86
67.57
66.35
79.80
87.61
99.29
32.02
18.93
79.80
65.10
28
7.695
EV/EBITx
12.02
12.05
12.17
12.35
12.39
12.58
12.21
11.80
11.86
13.10
8.437
12.21
12.19
60
28.58
FCF yield (avg)%
6.35
6.61
8.59
9.36
6.52
5.10
5.38
6.62
6.05
5.46
15.57
6.05
6.57
29
22.03
FCF margin%
9.37
9.72
9.71
11.81
11.07
13.07
12.77
12.59
12.93
12.25
17.54
12.77
11.44
36
0.839
FCF / Net incomex
2.079
2.400
2.812
2.884
3.480
4.024
4.576
5.329
5.165
0.352
1.513
4.576
3.182
77
4.75
ROIC%
1.07
0.40
2.16
2.86
0.55
0.95
0.40
0.40
1.53
14.29
2.28
0.55
0.75
91
16.44
Return on equity%
2.74
5.19
6.47
7.08
9.35
7.44
6.74
4.90
5.30
2.93
26.40
6.74
5.88
35
13.78
Return on assets%
8.78
7.49
10.10
12.68
14.47
15.31
16.37
14.60
16.62
27.64
3.59
15.31
13.58
7
137.12
EPS₩
240.26
251.45
284.82
278.73
314.42
323.67
351.21
403.89
406.57
152.37
167.91
7.84%
5.91%
—
16.50
EPS growth%
3.00
2.99
2.55
4.71
5.08
4.18
2.54
0.40
0.40
28.58
13.50
2.54
2.77
8
35.41
Bookvalue per sh₩
34.80
39.05
41.41
42.58
37.95
41.44
38.66
41.40
40.60
212.95
89.34
(0.95%)
2.85%
—
70.42
FCF per share₩
148.28
167.39
159.00
145.54
145.51
148.57
145.13
152.16
162.00
243.25
85.26
2.17%
2.99%
—
236.60
Dividend per sh₩
205.00
196.20
188.97
181.45
167.54
156.58
152.70
165.51
159.38
158.18
83.14
(2.56%)
(2.88%)
—
3.01
Div yield (avg)%
19.38
20.59
20.04
21.43
22.62
20.08
18.59
17.33
14.83
2.76
7.07
18.59
19.71
87
26.52
Payout ratio%
27.24
27.25
26.74
26.65
24.97
27.27
25.38
26.58
27.52
22.43
7.01
26.58
26.69
8
24.74
Shares (diluted)M
27.23
26.57
27.96
24.37
26.06
23.80
24.79
26.23
26.52
24.55
25.54
1.71%
(1.00%)
47
25.75
Buyback yield%
19.99
17.78
17.61
15.51
14.69
16.00
13.04
15.40
16.08
14.76
27.73
15.40
16.04
86
0.317
D/E ratiox
0.899
0.830
0.879
0.944
1.036
1.061
1.065
1.139
1.064
1.621
1.422
1.064
0.990
43
8.453
Enterprise value₩B
6.128
6.653
7.002
7.423
6.593
6.160
5.398
5.959
5.455
8.200
5.897
(5.98%)
(2.08%)
36
0.931
LT debt₩B
11.22
13.19
14.89
15.95
15.10
17.58
17.66
16.78
18.83
4.185
6.894
3.37%
5.70%
8
Revenue
₩9.658B
6.62%
1.00×
Cost of revenue
₩5.910B
6.41%
0.98×
Operating expenses
₩1.540B
7.20%
1.06×
Cash and investments
16.17%
Spread over hurdle
16.67%