81.12
Revenue₩B
56.02
58.85
63.04
68.80
73.74
78.97
83.65
88.19
93.98
98.94
84.62
6.06%
6.62%
45
6.64
Revenue growth%
2.85
3.69
3.55
4.37
4.50
4.38
4.82
3.70
3.53
4.39
16.47
4.38
4.03
42
20.76
Gross margin%
5.25
6.93
4.86
2.49
4.13
2.82
0.40
2.23
0.40
0.40
24.44
0.40
2.66
93
5.17
Operating margin%
23.83
24.96
23.03
25.38
26.38
25.28
27.09
29.79
30.96
31.84
15.04
29.79
25.88
74
8.50
Net margin%
10.00
9.14
11.41
9.96
12.26
12.07
9.92
11.53
12.41
10.92
16.78
11.53
11.17
26
7.012
P/E ratio (avg)x
43.19
42.67
49.14
53.44
59.62
64.77
69.30
74.08
85.10
98.24
25.27
74.08
62.19
47
15.93
EV/EBITx
11.56
11.77
11.96
10.99
10.13
10.46
10.43
10.60
9.290
10.08
10.75
10.43
10.53
11
12.84
FCF yield (avg)%
28.96
28.15
25.40
25.81
27.94
27.05
26.36
28.02
30.90
33.22
12.53
28.02
27.98
49
23.35
FCF margin%
21.17
18.20
20.59
21.26
19.57
20.20
19.43
18.37
16.34
14.86
10.72
18.37
19.50
27
0.506
FCF / Net incomex
0.732
0.659
0.694
0.761
0.733
0.712
0.777
0.691
0.649
0.677
1.231
0.691
0.703
58
13.85
ROIC%
17.79
19.48
19.18
17.11
16.96
17.67
15.21
14.23
17.22
16.43
15.68
16.43
17.16
54
24.43
Return on equity%
21.93
20.31
19.07
20.72
21.81
23.95
26.87
26.05
26.97
27.07
5.54
26.87
22.94
89
3.76
Return on assets%
14.44
15.74
15.86
18.77
21.65
19.14
17.53
20.27
20.92
19.21
17.89
19.21
18.95
18
1,160
EPS₩
498.84
506.59
541.05
613.54
621.41
673.64
672.77
661.03
623.71
720.04
1,278
2.99%
4.84%
—
26.35
EPS growth%
27.72
30.54
33.36
32.42
30.33
31.40
31.49
33.08
35.45
32.75
16.78
32.75
31.96
41
873.86
Bookvalue per sh₩
672.81
721.75
858.43
870.50
874.41
940.36
1,099
1,213
1,310
1,294
1,422
8.16%
7.44%
—
1,582
FCF per share₩
1,305
1,400
1,336
1,179
1,237
1,292
1,243
1,150
1,254
1,335
1,587
1.53%
1.04%
—
331.72
Dividend per sh₩
2,645
3,022
3,491
3,474
3,936
3,803
4,068
4,656
4,559
5,316
1,400
6.20%
8.43%
—
9.55
Div yield (avg)%
5.78
3.07
0.40
1.05
2.52
2.50
3.89
6.26
8.35
5.41
27.93
5.41
3.48
15
29.52
Payout ratio%
16.22
15.05
15.62
17.31
14.46
16.25
13.32
11.23
13.59
11.38
24.71
13.32
14.76
92
38.99
Shares (diluted)M
37.39
39.11
38.09
40.41
38.71
36.57
38.84
41.62
36.32
36.63
38.00
(1.10%)
(0.39%)
66
15.92
Buyback yield%
22.57
23.46
24.82
22.25
20.84
18.70
19.18
20.09
19.39
17.85
18.83
19.18
20.46
80
0.977
D/E ratiox
1.172
1.289
1.500
1.728
1.996
2.158
2.487
3.006
3.088
3.300
1.602
3.006
2.077
42
123.0
Enterprise value₩B
47.96
47.83
45.63
42.17
38.64
41.40
44.88
39.18
37.93
33.61
31.33
(2.75%)
(4.10%)
27
32.33
LT debt₩B
28.91
29.48
27.74
30.21
29.56
33.35
33.24
32.12
31.05
32.36
106.2
1.83%
0.85%
89
Revenue
₩98.94B
6.62%
1.00×
Cost of revenue
₩69.26B
6.62%
1.00×
Operating expenses
₩12.36B
6.51%
0.99×
Cash and investments
15.97%
Spread over hurdle
(4.23%)