0.887
Revenue₩B
2.744
2.823
2.855
2.929
3.010
3.081
3.125
3.264
3.278
3.385
0.968
2.38%
2.40%
22
13.44
Revenue growth%
14.21
16.34
14.87
16.90
16.25
15.11
17.05
19.20
17.44
19.12
23.27
17.44
16.62
67
26.05
Gross margin%
8.21
9.81
10.62
13.59
12.35
13.45
13.24
10.28
7.47
7.93
15.50
10.28
10.45
36
28.03
Operating margin%
11.22
10.33
10.56
11.98
13.04
15.93
15.34
15.13
15.59
18.57
18.74
15.59
14.08
46
29.08
Net margin%
6.01
3.22
4.43
3.23
1.72
1.79
2.76
0.73
0.40
0.40
28.18
0.73
2.28
85
15.01
P/E ratio (avg)x
15.18
13.59
13.98
15.42
15.25
13.65
14.74
14.59
15.64
15.63
23.05
14.74
14.96
85
15.59
EV/EBITx
13.87
13.92
15.14
14.20
13.98
15.38
16.74
19.40
19.42
19.22
6.215
19.22
15.26
90
23.41
FCF yield (avg)%
22.66
19.70
17.75
15.45
15.50
17.88
16.96
19.26
19.38
18.23
28.11
18.23
18.06
15
7.73
FCF margin%
4.24
1.41
0.40
0.40
1.30
0.40
0.40
0.40
0.40
0.40
10.93
0.40
0.40
25
0.552
FCF / Net incomex
0.324
0.330
0.355
0.362
0.396
0.358
0.383
0.348
0.384
0.413
1.389
0.383
0.360
88
5.97
ROIC%
14.04
15.07
12.87
10.12
8.49
8.50
8.50
6.05
6.48
8.03
13.27
8.03
8.50
67
26.74
Return on equity%
22.19
23.66
22.25
22.42
25.38
26.38
27.21
27.57
26.79
23.99
28.11
26.79
24.69
81
29.05
Return on assets%
33.61
32.76
30.40
27.82
25.75
23.32
21.70
19.65
19.41
16.82
23.04
19.65
24.54
93
129.53
EPS₩
87.20
92.74
107.83
111.96
129.07
140.04
143.02
164.16
165.74
179.59
137.88
6.83%
9.10%
—
29.67
EPS growth%
21.51
21.69
23.48
26.08
27.25
27.32
28.02
26.03
24.97
24.34
22.86
26.03
25.50
7
175.21
Bookvalue per sh₩
129.54
116.21
125.45
136.51
130.10
140.10
125.66
140.65
142.13
143.68
102.79
2.00%
0.12%
—
245.81
FCF per share₩
255.17
234.74
210.03
216.92
195.69
178.90
190.78
188.19
167.66
165.51
347.90
(3.29%)
(3.43%)
—
156.88
Dividend per sh₩
90.29
84.45
87.77
84.05
78.80
75.24
71.45
70.23
70.10
76.56
187.72
(0.57%)
(0.55%)
—
14.92
Div yield (avg)%
15.66
17.02
17.05
18.30
15.69
14.85
13.17
13.42
12.43
13.99
19.20
13.42
15.25
40
18.74
Payout ratio%
4.32
2.83
2.40
3.24
2.72
1.81
1.13
0.40
1.55
0.40
21.10
1.13
2.10
15
7.142
Shares (diluted)M
9.633
11.24
13.48
15.81
18.27
21.57
24.56
29.25
33.54
38.32
7.026
15.96%
14.77%
6
2.39
Buyback yield%
9.26
11.70
11.40
10.93
11.70
9.69
10.04
9.94
7.50
6.66
11.08
9.69
9.99
54
1.533
D/E ratiox
0.557
0.571
0.509
0.483
0.439
0.444
0.397
0.414
0.396
0.347
1.321
0.397
0.441
80
0.576
Enterprise value₩B
1.252
1.110
1.119
0.973
0.863
0.890
0.914
0.800
0.847
0.849
2.450
(0.33%)
(5.33%)
70
2.997
LT debt₩B
2.089
1.984
2.120
2.031
2.097
2.016
2.062
1.794
1.934
1.877
1.978
(2.19%)
(0.45%)
64
Revenue
₩3.385B
2.40%
1.00×
Cost of revenue
₩2.357B
2.42%
1.00×
Operating expenses
₩332.0M
2.54%
1.01×
Goodwill & intangibles
19.80%
Cash and investments
16.47%
Spread over hurdle
52.94%