12.77
Revenue₩B
9.603
10.48
10.94
11.69
12.61
13.45
14.36
15.08
16.04
17.21
14.14
6.42%
6.49%
63
22.72
Revenue growth%
12.07
11.53
8.85
11.24
10.24
10.89
13.71
13.07
10.40
12.19
21.04
12.19
11.38
8
15.22
Gross margin%
9.17
12.01
14.71
12.16
12.53
15.16
12.46
10.77
11.40
13.04
6.16
12.46
12.31
36
13.08
Operating margin%
19.42
21.36
19.93
18.17
16.68
14.21
16.09
16.63
15.72
17.85
16.58
16.09
17.27
22
13.78
Net margin%
25.77
25.97
25.33
26.53
27.16
29.58
27.56
30.31
30.58
27.92
4.12
29.58
27.36
59
37.63
P/E ratio (avg)x
27.37
30.94
31.65
32.12
31.06
35.71
35.85
34.86
37.89
38.77
30.24
35.85
33.49
31
26.54
EV/EBITx
34.16
37.37
36.92
42.88
42.18
44.02
43.44
50.52
57.99
60.23
6.951
50.52
43.16
11
11.46
FCF yield (avg)%
17.47
18.66
19.93
22.28
21.29
19.31
20.90
19.10
19.61
21.88
27.82
19.61
19.77
59
17.62
FCF margin%
12.56
15.08
16.53
19.31
22.28
21.57
20.08
21.58
22.08
21.16
16.99
21.57
20.62
42
0.403
FCF / Net incomex
0.526
0.506
0.464
0.441
0.465
0.405
0.372
0.351
0.371
0.381
1.731
0.372
0.423
29
23.86
ROIC%
9.25
10.43
9.34
11.80
9.98
8.35
9.69
10.22
10.38
10.84
16.59
10.22
10.10
62
2.42
Return on equity%
17.78
18.36
20.90
20.84
18.83
20.26
19.18
17.37
14.47
13.04
4.55
17.37
18.60
79
4.16
Return on assets%
24.06
22.29
19.89
17.50
14.96
13.98
12.09
14.22
14.14
12.16
7.79
13.98
14.59
91
498.47
EPS₩
133.03
138.36
135.74
151.51
172.92
195.67
218.49
246.07
285.17
297.42
547.60
11.46%
9.12%
—
5.60
EPS growth%
20.18
21.19
18.55
17.45
18.23
15.83
14.82
15.12
14.66
12.76
25.72
14.82
16.64
41
447.94
Bookvalue per sh₩
385.54
425.12
384.70
432.98
429.18
392.95
372.00
363.35
382.63
379.78
636.15
(2.42%)
(0.99%)
—
406.63
FCF per share₩
487.92
516.00
615.15
721.90
803.45
931.55
1,107
1,290
1,428
1,599
563.59
14.76%
13.65%
—
99.20
Dividend per sh₩
299.89
301.36
282.21
312.92
308.05
319.36
283.36
254.29
246.09
267.78
243.73
(2.76%)
(1.76%)
—
12.41
Div yield (avg)%
1.39
0.57
1.24
0.63
3.48
3.15
0.40
3.06
3.61
3.66
12.06
3.15
2.22
90
24.82
Payout ratio%
22.80
22.21
21.25
19.46
18.64
18.16
21.14
24.04
22.39
24.22
5.48
22.39
21.73
75
19.04
Shares (diluted)M
18.88
17.32
18.30
18.01
19.99
21.17
20.61
21.17
22.39
21.32
19.22
1.30%
1.14%
15
26.16
Buyback yield%
28.69
26.09
27.03
27.54
29.06
31.42
28.91
27.78
28.60
31.01
14.43
28.91
28.65
62
1.312
D/E ratiox
0.748
0.865
0.966
0.928
0.965
1.107
1.276
1.278
1.240
1.350
0.894
1.276
1.037
93
10.78
Enterprise value₩B
18.66
18.99
20.48
19.97
19.03
17.64
17.01
17.00
16.14
15.13
12.16
(4.49%)
(1.63%)
60
0.960
LT debt₩B
5.775
6.570
7.057
6.876
6.749
6.639
6.363
6.307
6.142
7.067
3.354
0.92%
2.02%
58
Revenue
₩17.21B
6.49%
1.00×
Cost of revenue
₩9.985B
6.50%
1.00×
Operating expenses
₩3.945B
6.35%
0.99×
Cash and investments
16.11%
Spread over hurdle
23.50%