16.02
Revenue₩B
18.21
19.21
20.09
20.87
21.81
23.50
24.89
26.58
28.57
29.53
17.88
6.25%
5.41%
44
21.65
Revenue growth%
3.78
1.02
3.44
1.99
4.05
2.91
4.72
4.88
2.27
5.26
9.53
4.72
3.61
74
16.50
Gross margin%
15.93
18.76
18.11
17.17
14.88
12.54
13.88
16.40
15.16
12.49
10.01
13.88
15.55
74
9.29
Operating margin%
15.49
17.45
19.38
21.52
19.38
17.66
19.61
18.71
18.56
20.34
14.28
18.71
19.04
76
13.13
Net margin%
27.50
27.27
28.23
25.31
23.26
20.30
20.80
22.99
20.26
17.63
7.30
20.30
23.13
63
6.245
P/E ratio (avg)x
17.69
16.27
17.59
14.92
13.77
14.03
14.17
12.18
10.82
11.07
7.413
12.18
14.10
56
15.67
EV/EBITx
6.011
5.649
5.335
5.400
4.802
4.842
4.641
4.133
4.186
3.679
20.52
4.186
4.822
51
24.68
FCF yield (avg)%
14.59
12.96
13.43
10.83
13.56
11.25
8.95
10.63
12.63
13.63
26.63
11.25
12.79
65
15.38
FCF margin%
18.95
16.27
18.51
19.25
21.08
22.99
24.87
23.23
22.94
23.06
27.76
23.06
22.01
18
0.946
FCF / Net incomex
1.143
1.174
1.285
1.523
1.523
1.536
1.598
1.719
1.852
2.183
0.121
1.719
1.530
31
19.42
ROIC%
30.68
29.80
29.84
31.41
29.86
27.89
27.41
27.24
27.45
26.66
29.94
27.41
28.84
41
4.92
Return on equity%
20.73
22.68
24.87
24.44
23.78
23.06
23.50
25.21
22.63
23.67
13.50
23.50
23.58
39
26.91
Return on assets%
26.83
28.80
30.95
28.76
26.10
26.60
29.29
27.59
25.38
25.22
10.28
26.60
27.21
36
344.64
EPS₩
129.55
139.00
133.61
146.56
127.09
122.49
134.27
142.77
157.16
150.59
378.30
3.45%
1.83%
—
24.12
EPS growth%
3.23
0.62
0.98
1.89
1.86
4.79
5.10
5.95
5.10
6.61
25.70
5.10
4.01
73
625.43
Bookvalue per sh₩
678.79
623.95
675.57
627.43
660.96
620.28
559.18
615.16
622.56
695.20
652.26
1.02%
0.09%
—
170.34
FCF per share₩
691.58
678.72
747.76
897.37
934.80
943.83
1,018
1,142
1,182
1,276
600.39
6.41%
7.04%
—
586.27
Dividend per sh₩
778.97
827.96
780.18
804.34
859.64
803.75
936.86
1,089
1,137
1,325
239.55
9.04%
5.38%
—
2.36
Div yield (avg)%
8.18
10.90
13.21
11.62
13.44
15.81
13.66
16.35
16.37
14.60
26.88
15.81
13.55
42
9.22
Payout ratio%
19.99
21.88
24.74
23.78
24.73
27.21
27.94
25.00
25.53
26.50
14.49
26.50
24.87
60
9.987
Shares (diluted)M
11.56
11.07
10.72
10.14
11.17
12.48
12.52
12.75
14.13
16.16
10.34
7.65%
2.70%
85
14.41
Buyback yield%
7.99
6.17
3.74
2.38
0.40
1.61
1.60
3.03
2.21
2.63
20.93
2.21
2.50
74
0.232
D/E ratiox
1.916
2.293
2.389
2.517
2.990
3.187
3.189
3.283
3.303
3.442
0.289
3.283
3.089
44
6.098
Enterprise value₩B
13.61
14.06
14.85
14.45
13.61
15.03
17.02
17.70
17.59
20.23
10.50
8.24%
4.09%
26
2.466
LT debt₩B
26.67
30.44
35.69
43.00
48.79
53.88
64.14
65.96
77.59
84.59
7.013
11.64%
13.99%
46
Revenue
₩29.53B
5.41%
1.00×
Cost of revenue
₩20.67B
5.51%
1.01×
Operating expenses
₩6.460B
5.63%
1.02×
Goodwill & intangibles
15.67%
Cash and investments
14.38%
Spread over hurdle
19.92%