18.85
Revenue₩B
40.93
43.41
46.65
48.18
50.04
52.02
53.70
55.77
58.53
62.20
20.57
4.45%
4.86%
56
6.08
Revenue growth%
20.37
22.03
19.24
20.62
23.02
21.03
23.62
23.98
22.39
20.89
8.68
22.39
21.53
74
20.98
Gross margin%
14.52
17.39
18.43
19.63
21.16
21.55
22.66
24.57
23.82
26.26
13.84
23.82
21.36
30
5.69
Operating margin%
20.51
23.00
25.40
26.87
29.68
28.24
26.56
28.23
25.43
27.15
8.41
27.15
26.72
23
8.33
Net margin%
23.53
23.75
21.23
18.77
18.16
16.20
13.57
14.96
12.93
14.97
8.34
14.96
17.18
18
13.91
P/E ratio (avg)x
8.116
9.318
10.05
11.82
11.34
10.91
12.65
13.39
13.33
13.28
17.90
13.28
11.58
27
10.49
EV/EBITx
13.91
13.93
13.47
14.02
14.66
15.35
13.31
11.72
10.02
8.907
26.21
11.72
13.69
40
5.65
FCF yield (avg)%
25.75
28.39
25.51
23.09
22.17
23.75
21.97
19.71
17.03
16.21
3.86
19.71
22.63
9
18.39
FCF margin%
16.12
14.71
15.08
14.58
16.12
16.61
19.45
22.18
23.93
21.69
18.20
21.69
16.37
75
0.734
FCF / Net incomex
1.266
1.409
1.560
1.661
1.636
1.443
1.573
1.723
1.613
1.722
0.548
1.613
1.593
36
26.76
ROIC%
17.80
18.78
17.02
18.91
21.48
23.16
25.67
26.65
28.02
29.50
8.04
26.65
22.32
8
19.00
Return on equity%
22.17
21.58
21.61
22.79
19.79
19.39
21.65
22.32
21.24
18.45
16.32
21.24
21.60
66
3.36
Return on assets%
14.96
17.90
16.17
17.52
16.43
18.96
17.74
18.47
16.50
18.17
25.24
18.17
17.63
94
522.74
EPS₩
928.24
992.00
1,184
1,396
1,505
1,794
2,113
2,562
2,666
2,614
559.52
11.68%
12.39%
—
8.90
EPS growth%
22.81
21.73
21.73
23.28
21.55
19.92
19.34
16.36
15.37
14.30
15.44
16.36
20.73
38
505.01
Bookvalue per sh₩
185.62
200.93
202.91
190.92
201.08
211.12
239.63
251.90
270.26
289.56
152.85
7.57%
4.48%
—
448.68
FCF per share₩
444.76
417.08
481.39
529.72
602.27
678.66
707.48
709.97
689.80
641.88
127.50
1.28%
4.40%
—
333.59
Dividend per sh₩
640.68
707.25
841.91
852.68
842.14
929.32
1,109
1,208
1,162
1,365
492.95
10.14%
7.84%
—
22.20
Div yield (avg)%
31.35
30.45
33.44
35.83
35.90
34.33
35.40
36.47
36.55
39.49
12.75
36.47
35.62
26
2.15
Payout ratio%
27.64
30.01
27.42
25.08
27.26
25.33
23.38
25.97
27.35
26.54
3.09
25.97
26.90
55
90.11
Shares (diluted)M
86.38
78.50
76.70
82.11
80.74
85.02
79.97
87.36
80.64
78.66
93.40
(0.52%)
(0.50%)
67
19.67
Buyback yield%
11.38
12.33
12.69
13.03
13.11
14.11
12.84
9.93
8.01
5.98
7.45
9.93
12.51
74
1.548
D/E ratiox
0.201
0.244
0.243
0.243
0.267
0.267
0.298
0.355
0.370
0.378
1.436
0.355
0.267
91
36.20
Enterprise value₩B
44.12
47.08
51.03
52.09
57.96
57.12
66.66
76.25
75.62
90.65
37.61
9.36%
8.30%
44
23.99
LT debt₩B
38.44
39.61
42.30
41.13
38.75
35.56
37.70
34.08
33.06
30.87
23.17
(4.44%)
(3.01%)
59
Revenue
₩62.20B
4.86%
1.00×
Cost of revenue
₩42.94B
4.71%
0.99×
Operating expenses
₩12.27B
5.10%
1.02×
Cash and investments
20.34%
Goodwill & intangibles
14.27%
Spread over hurdle
18.08%