6.624
Revenue₩B
11.26
12.43
13.32
14.33
15.31
16.64
18.03
19.38
21.28
23.34
6.789
8.80%
8.60%
30
25.42
Revenue growth%
18.09
18.94
20.86
20.08
21.34
19.56
17.38
19.03
21.70
23.96
24.94
19.56
19.82
41
21.80
Gross margin%
14.14
15.87
17.16
14.24
12.14
13.29
11.30
11.03
12.35
13.54
5.30
12.35
13.42
37
12.32
Operating margin%
2.93
0.57
0.40
2.45
4.96
3.35
2.25
4.84
6.93
5.56
20.17
4.84
3.14
68
15.30
Net margin%
30.08
28.06
26.11
26.37
28.44
28.73
31.70
29.04
27.94
27.49
4.32
28.73
28.25
35
29.75
P/E ratio (avg)x
29.02
29.34
28.36
28.38
33.64
37.69
37.82
37.50
41.45
47.24
27.92
37.82
35.57
40
22.00
EV/EBITx
16.94
19.19
21.75
21.79
25.12
27.19
30.95
32.28
33.70
39.21
32.12
32.28
26.15
62
18.40
FCF yield (avg)%
2.74
1.84
2.16
0.56
1.79
3.84
2.14
2.40
2.30
4.83
9.65
2.40
2.23
41
27.53
FCF margin%
2.06
0.85
0.40
0.40
0.40
0.72
2.08
1.73
3.24
1.89
17.49
1.89
1.29
51
0.118
FCF / Net incomex
0.695
0.740
0.783
0.931
0.975
0.995
1.017
1.042
1.015
1.009
0.528
1.015
0.985
63
22.76
ROIC%
24.53
24.36
24.31
26.31
28.57
27.55
25.03
25.80
24.12
21.70
20.33
25.03
24.78
73
7.92
Return on equity%
7.27
6.99
6.43
8.83
9.18
6.89
6.48
7.51
5.02
4.40
11.61
6.48
6.94
88
18.92
Return on assets%
0.40
0.40
2.06
4.28
5.72
7.33
5.36
4.02
2.82
3.75
26.85
4.02
3.89
70
448.52
EPS₩
133.63
128.23
149.87
165.78
180.74
209.04
210.44
235.96
257.80
302.36
499.83
10.84%
9.79%
—
8.48
EPS growth%
17.70
16.81
19.79
19.90
20.04
19.32
21.99
20.06
18.34
18.35
29.56
19.32
19.55
54
380.67
Bookvalue per sh₩
97.85
98.31
105.04
114.40
111.35
106.83
116.50
114.71
111.66
128.01
416.60
2.83%
3.13%
—
322.97
FCF per share₩
285.51
296.82
293.92
283.57
262.60
267.43
297.72
312.61
312.01
333.07
158.24
4.87%
1.87%
—
136.23
Dividend per sh₩
191.05
185.70
203.84
235.26
246.80
272.37
306.79
318.50
373.31
393.82
439.64
9.80%
8.62%
—
26.49
Div yield (avg)%
21.38
18.81
19.70
20.80
19.31
21.31
19.83
19.91
17.57
16.56
29.85
19.83
19.77
67
21.97
Payout ratio%
3.99
4.77
5.86
3.27
2.11
0.40
1.63
2.21
3.72
4.41
6.08
2.21
3.49
24
14.51
Shares (diluted)M
16.60
16.17
15.80
15.19
14.80
14.97
13.36
14.55
14.36
15.83
14.49
1.35%
(1.24%)
43
28.42
Buyback yield%
24.72
25.83
27.15
29.86
32.36
30.90
31.71
28.92
31.40
33.71
19.39
31.40
30.38
89
0.415
D/E ratiox
1.904
1.917
2.111
2.413
2.607
3.088
3.384
3.490
3.409
3.468
0.772
3.409
2.848
85
7.024
Enterprise value₩B
1.459
1.494
1.399
1.428
1.564
1.680
1.869
2.081
2.029
2.251
16.31
7.56%
3.35%
12
3.241
LT debt₩B
6.285
7.035
7.649
8.107
8.608
8.821
8.627
7.868
8.612
9.281
2.571
1.52%
3.28%
54
Revenue
₩23.34B
8.60%
1.00×
Cost of revenue
₩13.01B
8.79%
1.02×
Operating expenses
₩4.951B
8.11%
0.96×
Goodwill & intangibles
17.31%
Cash and investments
16.73%
Spread over hurdle
11.31%