10.50
Revenue₩B
33.71
36.06
38.64
40.37
42.35
45.08
47.80
50.86
52.96
56.58
11.51
5.97%
5.75%
62
3.71
Revenue growth%
19.88
20.18
22.36
20.99
23.96
24.96
27.28
27.64
26.06
26.96
6.20
26.96
24.46
73
3.93
Gross margin%
16.11
18.92
17.90
15.94
14.34
13.74
10.84
10.58
13.38
14.45
29.30
13.38
14.39
41
15.76
Operating margin%
5.50
2.89
2.38
3.90
2.50
2.66
5.21
7.88
6.63
7.36
22.78
6.63
4.55
48
16.18
Net margin%
15.05
12.06
13.12
10.31
12.62
11.60
9.06
11.13
10.05
7.30
17.77
10.05
11.36
31
13.60
P/E ratio (avg)x
40.10
38.98
39.30
44.92
45.83
42.80
38.99
37.98
38.68
35.39
18.33
38.68
39.14
35
14.37
EV/EBITx
52.77
58.34
59.91
64.54
69.86
67.11
72.46
77.15
75.55
84.82
27.28
75.55
68.48
73
9.42
FCF yield (avg)%
29.48
26.95
25.68
26.28
29.07
30.35
31.24
31.43
29.96
28.15
6.73
30.35
29.28
7
20.99
FCF margin%
14.81
12.10
12.31
9.51
9.28
6.43
5.89
2.92
2.66
1.70
22.46
2.92
7.86
12
0.231
FCF / Net incomex
1.557
1.517
1.530
1.752
1.673
1.677
1.953
2.102
2.008
2.065
0.480
2.008
1.715
18
6.45
ROIC%
2.91
5.77
7.48
8.16
8.62
7.90
5.00
3.64
5.53
6.38
24.41
5.53
6.07
86
4.52
Return on equity%
22.69
20.80
20.83
23.08
22.89
20.63
22.65
19.67
18.58
19.31
9.39
19.67
20.82
62
3.59
Return on assets%
9.12
7.97
9.37
10.70
9.73
12.53
15.08
18.01
17.96
15.76
26.44
15.76
11.61
77
902.29
EPS₩
448.13
526.62
609.78
675.64
734.69
842.86
882.02
887.98
960.70
1,032
976.83
7.02%
8.18%
—
10.77
EPS growth%
13.63
14.60
11.79
12.06
12.42
13.53
15.24
13.84
15.51
17.73
29.24
15.24
13.73
8
1,626
Bookvalue per sh₩
1,407
1,481
1,681
1,750
1,779
1,812
1,923
2,167
2,301
2,119
1,788
3.55%
3.78%
—
492.74
FCF per share₩
405.31
442.88
472.41
501.24
519.54
488.60
472.30
464.20
439.91
478.59
1,112
(1.63%)
2.42%
—
1,470
Dividend per sh₩
1,317
1,534
1,598
1,676
1,621
1,669
1,810
2,116
2,471
2,761
1,284
11.24%
9.20%
—
15.26
Div yield (avg)%
24.83
26.15
28.18
26.83
26.72
24.04
22.52
20.18
22.62
19.71
12.39
22.52
24.44
43
2.75
Payout ratio%
18.82
20.09
20.54
21.89
20.91
22.97
24.43
22.35
20.92
19.74
9.14
22.35
20.92
26
20.71
Shares (diluted)M
23.46
27.19
26.63
26.71
27.50
25.88
28.16
28.50
31.27
33.10
20.76
3.78%
5.01%
45
18.82
Buyback yield%
7.01
4.92
4.15
5.59
7.16
7.87
6.94
8.90
9.45
9.74
8.23
8.90
7.08
80
1.613
D/E ratiox
0.784
0.842
0.795
0.836
0.940
1.010
1.100
1.023
0.990
1.047
1.036
1.023
0.965
55
66.23
Enterprise value₩B
58.86
53.48
57.64
56.37
58.71
61.25
54.62
59.20
53.35
47.49
20.00
(4.15%)
(2.21%)
47
36.57
LT debt₩B
77.92
88.37
93.90
106.2
114.1
102.5
93.00
103.6
96.22
96.02
46.03
(3.39%)
1.32%
92
Revenue
₩56.58B
5.75%
1.00×
Cost of revenue
₩29.03B
5.46%
0.97×
Operating expenses
₩12.88B
6.02%
1.03×
Cash and investments
18.63%
Spread over hurdle
33.34%