7.175
Revenue₩B
8.911
9.267
9.775
10.41
11.10
11.96
12.46
13.35
14.00
15.05
7.665
6.28%
5.84%
92
29.25
Revenue growth%
11.07
10.29
7.39
8.33
11.08
8.15
10.55
12.22
11.75
13.25
2.72
11.75
10.81
67
27.09
Gross margin%
15.24
18.00
18.34
17.35
17.94
18.06
20.94
23.88
22.14
23.22
22.21
22.14
18.20
42
9.32
Operating margin%
12.67
12.95
10.81
10.44
12.22
14.81
13.91
12.48
13.23
11.24
18.41
13.23
12.57
91
4.10
Net margin%
27.74
30.45
33.40
34.49
32.87
34.17
32.28
29.73
30.60
29.62
3.53
30.60
31.44
6
11.79
P/E ratio (avg)x
25.45
25.50
29.55
30.23
30.81
33.13
37.88
42.83
48.02
55.35
14.10
42.83
31.97
38
24.61
EV/EBITx
27.75
26.17
26.14
30.19
31.33
30.88
32.96
36.91
41.11
42.06
32.86
36.91
31.11
56
19.53
FCF yield (avg)%
10.09
7.96
10.25
13.17
12.51
10.21
11.07
13.10
13.84
10.94
28.64
11.07
11.01
41
20.08
FCF margin%
18.92
20.26
19.81
19.78
20.80
23.00
25.42
26.99
25.99
27.56
7.16
25.99
21.90
32
0.511
FCF / Net incomex
0.637
0.653
0.763
0.769
0.779
0.900
1.054
1.142
1.255
1.239
1.419
1.142
0.840
79
18.24
ROIC%
13.20
12.06
9.31
10.96
13.56
15.89
15.61
13.70
16.69
18.68
2.55
15.89
13.63
47
13.45
Return on equity%
10.49
9.08
8.37
5.44
3.60
1.31
4.28
1.78
3.68
2.81
13.86
2.81
3.98
65
21.45
Return on assets%
35.13
37.44
38.96
41.44
41.00
40.33
39.13
40.90
41.96
44.39
16.90
40.90
40.62
78
79.11
EPS₩
289.05
302.33
283.49
319.52
314.17
344.14
323.34
341.49
390.63
406.10
84.71
5.27%
5.10%
—
13.63
EPS growth%
6.12
3.16
2.08
0.76
2.86
3.75
1.43
2.56
4.58
2.38
19.42
2.56
2.71
79
239.02
Bookvalue per sh₩
195.08
223.57
213.26
195.93
222.95
214.61
227.04
259.05
238.68
219.62
202.76
(0.30%)
1.54%
—
54.27
FCF per share₩
198.31
205.57
213.67
235.46
237.42
228.63
247.97
259.10
241.70
260.30
206.50
1.86%
3.33%
—
68.95
Dividend per sh₩
132.05
127.82
123.18
118.26
109.35
116.59
114.50
116.95
122.97
121.97
211.97
2.21%
(0.43%)
—
23.07
Div yield (avg)%
19.60
22.31
20.95
23.03
20.50
22.48
22.74
23.76
26.14
23.36
8.30
23.36
22.61
21
9.55
Payout ratio%
7.03
5.39
7.69
4.81
2.99
3.46
1.51
1.47
4.05
5.08
2.28
3.46
4.43
19
38.01
Shares (diluted)M
30.28
33.60
35.88
36.43
34.23
34.42
38.03
43.01
42.08
45.71
39.03
5.96%
3.25%
34
8.05
Buyback yield%
26.25
24.33
26.13
25.38
26.16
27.16
26.15
25.55
26.09
25.19
19.26
26.09
26.11
36
0.123
D/E ratiox
0.706
0.761
0.802
0.875
0.885
0.981
1.061
1.046
1.092
1.106
1.043
1.061
0.933
16
8.629
Enterprise value₩B
30.08
36.23
43.24
43.28
51.54
51.01
51.15
50.15
54.08
61.44
17.59
3.58%
8.13%
60
12.85
LT debt₩B
22.15
21.27
19.98
19.21
19.90
21.85
19.81
20.00
17.80
18.49
7.428
(1.45%)
(1.51%)
15
Revenue
₩15.05B
5.84%
1.00×
Cost of revenue
₩9.394B
5.68%
0.98×
Operating expenses
₩1.604B
5.91%
1.01×
Goodwill & intangibles
17.44%
Property and equipment
15.75%
Cash and investments
14.73%
Spread over hurdle
11.88%