2.450
Revenue₩B
9.075
9.343
9.424
9.705
9.615
9.484
9.782
10.11
10.10
10.17
2.702
1.12%
1.49%
22
16.26
Revenue growth%
26.47
27.92
26.65
25.80
24.89
22.95
21.66
18.81
21.77
20.11
26.47
21.66
23.92
95
19.19
Gross margin%
20.22
17.90
19.17
20.87
23.57
22.97
21.72
20.90
23.70
21.00
18.77
21.72
20.95
7
9.52
Operating margin%
12.16
11.37
10.60
8.85
8.50
10.70
8.67
6.00
6.77
8.34
20.86
8.34
8.76
25
23.26
Net margin%
25.18
23.08
20.10
17.14
14.16
13.14
13.13
12.00
10.54
13.17
20.96
13.13
13.67
54
11.80
P/E ratio (avg)x
24.80
21.94
21.38
20.14
21.85
22.70
23.50
22.91
20.56
18.09
11.34
22.70
21.90
59
29.81
EV/EBITx
46.81
44.34
41.89
38.69
44.15
46.25
50.39
49.74
47.03
52.23
20.69
49.74
46.53
62
19.24
FCF yield (avg)%
25.80
27.84
25.63
22.88
20.78
18.95
18.00
20.07
19.23
21.06
12.38
19.23
20.92
40
2.22
FCF margin%
13.05
10.52
9.52
11.65
13.90
15.76
14.83
16.33
16.78
14.01
5.38
15.76
13.95
6
0.571
FCF / Net incomex
0.124
0.134
0.123
0.138
0.123
0.139
0.146
0.157
0.156
0.150
0.882
0.150
0.138
73
27.27
ROIC%
16.97
18.52
17.57
15.03
12.43
9.68
7.60
10.21
7.56
7.79
12.97
7.79
11.32
19
9.48
Return on equity%
17.44
17.93
18.35
21.05
23.93
24.53
25.88
25.78
25.50
24.26
16.61
25.50
24.10
79
7.34
Return on assets%
35.08
37.40
36.61
33.90
35.89
38.66
37.47
38.69
39.48
38.33
15.49
38.66
37.43
56
685.75
EPS₩
781.05
854.86
965.31
1,011
1,011
1,080
1,118
1,107
1,064
1,187
722.65
3.27%
4.98%
—
20.85
EPS growth%
22.79
22.74
21.11
18.22
15.90
13.25
11.35
10.47
10.55
10.63
5.90
10.63
14.57
78
292.44
Bookvalue per sh₩
846.81
764.70
822.89
769.54
700.65
689.26
631.63
611.13
602.94
648.19
834.60
(1.54%)
(2.43%)
—
458.85
FCF per share₩
924.93
939.85
1,029
1,114
1,225
1,364
1,473
1,530
1,742
1,992
688.79
10.22%
9.30%
—
420.97
Dividend per sh₩
866.19
840.05
783.67
796.80
719.24
727.36
733.77
661.96
648.25
649.66
894.27
(2.01%)
(2.14%)
—
14.90
Div yield (avg)%
20.03
20.47
18.76
20.58
19.09
16.33
18.79
21.41
23.53
25.62
6.59
21.41
20.25
67
6.10
Payout ratio%
4.74
3.15
1.90
0.40
2.87
3.30
3.24
0.53
0.40
0.40
26.34
0.53
2.38
30
8.518
Shares (diluted)M
12.04
13.61
13.58
13.87
13.09
13.33
14.33
16.85
18.97
22.38
8.631
11.32%
6.65%
53
21.56
Buyback yield%
29.67
26.74
29.00
26.10
28.57
29.27
28.00
25.32
26.54
27.39
17.48
27.39
27.70
22
0.935
D/E ratiox
0.782
0.827
0.793
0.817
0.777
0.828
0.868
0.967
0.962
0.894
1.651
0.894
0.828
53
7.792
Enterprise value₩B
11.96
13.17
12.48
12.93
13.08
11.76
11.22
12.25
11.50
10.98
9.899
(3.44%)
(0.26%)
90
1.370
LT debt₩B
5.089
5.423
4.836
4.528
4.514
4.804
5.148
4.538
4.369
4.445
2.551
(0.31%)
(1.73%)
89
Revenue
₩10.17B
1.49%
1.00×
Cost of revenue
₩6.846B
1.30%
0.98×
Operating expenses
₩2.134B
2.02%
1.05×
Cash and investments
22.21%
Goodwill & intangibles
21.83%
Spread over hurdle
(2.10%)