12.50
Revenue₩B
27.38
29.70
31.76
34.53
36.95
40.38
42.74
45.43
49.36
53.48
13.89
7.68%
7.92%
18
2.31
Revenue growth%
14.31
16.03
18.94
21.78
19.61
19.34
17.85
20.32
23.22
24.57
14.86
20.32
19.48
53
26.17
Gross margin%
16.18
16.77
18.70
19.54
18.30
17.67
16.23
17.64
15.82
17.41
15.95
17.41
17.52
63
4.70
Operating margin%
10.11
7.84
8.30
7.70
6.32
7.53
9.59
8.36
8.52
10.10
16.47
8.52
8.33
37
9.20
Net margin%
9.82
10.98
11.57
14.33
13.78
13.40
13.27
11.92
13.55
15.19
8.77
13.40
13.33
40
23.68
P/E ratio (avg)x
16.11
14.02
14.32
15.63
16.80
17.91
18.24
15.98
16.80
17.91
24.68
17.91
16.45
32
34.12
EV/EBITx
4.523
4.405
4.055
4.172
4.371
4.208
4.056
3.616
3.908
3.969
25.55
3.969
4.114
18
14.51
FCF yield (avg)%
17.17
18.20
15.85
17.66
16.81
16.91
17.93
18.88
20.52
18.20
23.32
18.20
17.79
17
26.99
FCF margin%
0.40
0.40
0.71
0.40
2.51
3.17
4.98
2.27
5.02
3.94
5.12
3.94
2.39
5
1.133
FCF / Net incomex
2.286
2.306
2.206
2.042
2.267
2.196
2.419
2.212
2.459
2.467
0.701
2.419
2.276
6
12.55
ROIC%
31.07
30.82
33.35
34.24
32.16
31.19
28.83
31.34
31.94
29.53
8.11
31.19
31.27
84
26.54
Return on equity%
24.90
21.95
19.98
21.83
19.98
21.60
23.44
20.45
18.98
18.50
23.61
20.45
21.03
34
5.74
Return on assets%
18.13
19.64
16.64
14.57
14.11
13.12
11.49
10.86
13.65
14.11
14.87
13.12
14.11
24
101.75
EPS₩
333.36
331.34
384.10
425.93
447.03
485.39
562.63
630.80
697.14
765.45
110.22
11.36%
8.60%
—
20.83
EPS growth%
25.15
24.16
25.63
27.61
28.41
28.44
26.07
27.96
29.83
27.60
2.44
27.96
27.61
95
330.63
Bookvalue per sh₩
218.36
195.97
198.84
200.83
211.80
210.63
211.42
193.83
202.19
218.52
337.32
0.63%
(0.31%)
—
217.66
FCF per share₩
264.03
300.10
319.84
330.38
306.67
323.26
302.06
340.74
377.95
361.25
273.53
3.33%
3.99%
—
160.41
Dividend per sh₩
39.24
38.84
34.12
33.50
35.82
31.76
34.40
33.33
30.72
29.73
72.68
(3.66%)
(2.67%)
—
26.33
Div yield (avg)%
26.18
28.77
26.66
26.59
27.95
29.70
29.82
29.04
26.13
26.00
4.73
29.04
27.30
81
22.75
Payout ratio%
18.97
18.27
20.16
22.43
23.04
23.07
24.82
21.88
19.73
17.52
15.02
21.88
21.02
32
54.14
Shares (diluted)M
62.75
56.76
53.23
54.54
52.51
50.22
43.33
42.32
35.89
35.59
51.51
(7.48%)
(4.97%)
69
3.03
Buyback yield%
12.13
12.87
13.29
11.88
9.60
9.04
7.64
9.70
11.53
11.14
22.76
9.70
11.33
84
1.161
D/E ratiox
1.296
1.295
1.250
1.260
1.212
1.341
1.403
1.656
1.674
1.826
0.313
1.656
1.318
92
37.60
Enterprise value₩B
62.37
66.13
76.08
73.43
82.63
83.24
90.28
87.97
90.73
89.32
15.25
1.57%
3.30%
83
38.90
LT debt₩B
29.92
29.68
30.90
34.31
36.57
41.47
41.90
47.70
48.80
53.67
40.91
7.97%
7.22%
66
Revenue
₩53.48B
7.92%
1.00×
Cost of revenue
₩32.74B
8.15%
1.02×
Operating expenses
₩9.616B
7.06%
0.92×
Goodwill & intangibles
18.56%
Property and equipment
16.56%
Spread over hurdle
(4.86%)