4.863
Revenue₩B
3.432
3.652
3.819
3.980
4.147
4.304
4.461
4.728
5.015
5.238
5.127
4.78%
4.81%
43
18.88
Revenue growth%
10.04
8.88
10.32
12.29
14.75
17.19
16.55
13.79
15.29
15.78
22.03
15.78
14.27
13
5.60
Gross margin%
20.38
18.83
17.77
17.35
19.68
20.35
23.09
21.77
24.19
26.22
25.22
23.09
20.36
62
28.67
Operating margin%
21.62
19.68
18.47
20.93
23.71
21.62
22.09
24.08
22.05
23.19
18.42
22.09
21.84
73
19.87
Net margin%
13.21
15.19
13.47
16.09
16.90
16.91
19.66
16.74
14.47
13.86
18.82
16.74
15.64
61
10.70
P/E ratio (avg)x
12.32
11.35
11.30
10.08
9.952
10.06
9.579
8.907
8.088
7.026
31.99
8.907
10.01
88
27.05
EV/EBITx
27.99
24.50
21.42
19.78
21.60
19.52
18.94
20.61
19.33
17.65
7.830
19.33
20.20
17
2.48
FCF yield (avg)%
3.95
4.37
6.92
4.14
4.96
2.00
3.34
3.67
6.54
9.39
20.02
3.67
4.26
51
17.60
FCF margin%
9.37
7.07
9.05
10.70
9.32
11.12
13.97
15.34
17.28
18.61
29.14
15.34
10.91
83
0.388
FCF / Net incomex
1.418
1.406
1.396
1.548
1.719
1.743
1.745
1.675
1.679
1.693
0.941
1.693
1.677
46
14.45
ROIC%
26.98
26.79
24.45
26.88
26.20
27.96
25.79
24.54
23.27
25.84
27.11
25.79
26.02
69
3.11
Return on equity%
20.16
21.08
21.57
22.17
21.54
23.97
23.68
22.46
19.62
16.98
7.07
22.46
21.56
80
4.94
Return on assets%
20.77
22.23
20.12
18.84
17.22
18.35
17.79
19.51
21.77
19.85
6.75
19.51
19.68
90
25.19
EPS₩
66.49
69.39
71.55
73.01
70.09
64.62
65.75
59.09
52.05
53.46
26.75
(5.27%)
(3.25%)
—
15.53
EPS growth%
15.13
16.02
15.25
17.47
19.03
16.07
18.91
16.05
13.20
14.84
7.32
16.05
16.03
41
62.67
Bookvalue per sh₩
86.12
93.87
82.78
83.77
75.01
72.47
65.60
58.36
56.40
50.40
81.76
(7.64%)
(4.84%)
—
123.83
FCF per share₩
35.11
31.61
34.38
35.23
31.99
33.29
36.03
38.39
37.00
37.16
122.47
3.05%
0.68%
—
115.96
Dividend per sh₩
104.86
109.80
121.15
138.96
151.35
173.92
197.76
195.54
222.47
257.11
88.12
11.18%
9.61%
—
7.53
Div yield (avg)%
14.84
17.70
15.84
18.69
20.81
22.22
24.46
22.04
23.16
23.54
8.75
23.16
21.42
95
29.65
Payout ratio%
2.81
3.62
2.88
2.44
1.07
2.21
2.55
4.83
7.73
5.74
19.45
4.83
2.84
9
15.45
Shares (diluted)M
11.25
10.56
10.39
9.023
9.765
9.202
9.299
9.157
8.134
8.167
15.18
(3.51%)
(3.68%)
53
15.42
Buyback yield%
0.40
0.76
0.40
3.26
4.21
2.83
4.68
2.23
4.08
4.90
19.34
4.08
3.04
20
1.423
D/E ratiox
2.402
2.605
2.651
3.006
3.452
3.855
4.570
5.303
5.846
6.656
1.198
5.303
3.654
25
4.982
Enterprise value₩B
4.843
4.282
3.790
3.799
3.834
3.700
3.685
3.573
3.434
3.462
2.657
(2.02%)
(4.23%)
11
2.220
LT debt₩B
0.451
0.509
0.596
0.647
0.668
0.659
0.710
0.801
0.827
0.904
1.902
6.24%
7.64%
72
Revenue
₩5.238B
4.81%
1.00×
Cost of revenue
₩3.141B
4.89%
1.01×
Operating expenses
₩724.7M
4.64%
0.98×
Cash and investments
18.42%
Spread over hurdle
16.17%