78.85
Revenue₩B
63.85
68.06
72.90
78.93
84.26
88.50
95.95
100.0
106.4
115.3
84.27
6.47%
6.86%
11
7.49
Revenue growth%
22.96
20.96
23.65
22.20
21.33
18.49
16.48
18.83
17.90
16.33
18.88
17.90
19.90
69
18.51
Gross margin%
18.62
18.75
19.54
17.38
18.10
20.71
20.03
19.46
17.91
17.49
11.72
19.46
18.69
44
20.37
Operating margin%
15.07
12.85
11.16
10.36
10.15
11.39
8.78
7.49
8.36
10.08
2.87
8.78
10.26
63
6.00
Net margin%
11.04
10.68
12.94
12.00
10.26
7.37
5.64
8.18
10.23
8.70
21.11
8.18
10.24
10
33.33
P/E ratio (avg)x
28.30
25.79
24.89
22.61
21.39
18.84
17.60
17.33
16.02
14.49
11.33
17.33
20.12
86
21.81
EV/EBITx
13.28
14.43
15.28
16.96
15.65
16.13
18.27
18.09
16.44
15.34
6.458
16.44
15.89
85
19.72
FCF yield (avg)%
28.12
27.40
27.55
29.96
31.42
34.37
34.02
34.47
32.00
32.26
18.54
34.02
31.71
84
7.22
FCF margin%
22.87
24.25
22.89
20.16
19.59
18.30
17.54
17.87
15.95
15.84
21.22
17.54
18.95
91
0.936
FCF / Net incomex
1.070
1.127
1.063
1.073
1.076
1.129
1.093
1.129
1.035
0.883
1.289
1.093
1.075
48
19.86
ROIC%
27.07
28.96
30.28
29.49
30.03
29.66
29.08
26.12
25.24
22.69
7.47
26.12
29.02
77
4.66
Return on equity%
27.77
28.94
26.24
26.10
26.55
27.45
28.51
28.08
26.64
23.85
16.93
27.45
27.05
52
20.90
Return on assets%
4.35
4.05
3.96
6.21
7.39
6.60
8.05
6.07
4.94
7.50
16.49
6.60
6.14
62
604.01
EPS₩
1,743
1,784
1,919
2,078
2,109
2,148
2,307
2,362
2,673
2,988
671.32
7.21%
6.99%
—
5.98
EPS growth%
17.78
14.81
14.47
14.31
16.47
15.11
17.17
17.88
16.17
17.90
12.74
17.17
16.32
62
580.28
Bookvalue per sh₩
1,211
1,410
1,340
1,350
1,346
1,512
1,415
1,599
1,518
1,516
1,117
2.40%
3.78%
—
885.50
FCF per share₩
1,591
1,848
2,116
2,114
2,129
2,370
2,696
2,587
3,039
3,538
799.65
10.69%
8.36%
—
1,138
Dividend per sh₩
645.37
652.81
612.22
620.74
661.30
718.02
727.92
632.43
637.34
677.09
932.07
0.47%
(0.20%)
—
19.11
Div yield (avg)%
15.66
14.11
15.33
15.07
13.55
13.02
13.38
11.82
10.83
10.22
25.42
11.82
13.47
72
18.65
Payout ratio%
19.80
19.50
19.81
17.46
16.47
18.10
19.43
21.36
18.99
21.54
21.57
19.43
19.47
48
56.47
Shares (diluted)M
59.06
56.64
57.89
62.20
70.46
70.30
73.50
72.54
80.33
86.42
55.93
4.17%
4.01%
30
11.60
Buyback yield%
3.22
4.43
4.20
2.08
3.61
5.71
7.47
6.58
6.56
4.81
27.97
6.56
4.62
60
0.575
D/E ratiox
0.682
0.639
0.647
0.553
0.570
0.586
0.536
0.462
0.432
0.402
0.466
0.462
0.561
95
9.560
Enterprise value₩B
155.2
152.5
163.5
176.2
185.8
173.9
163.9
157.7
143.0
132.7
26.40
(6.51%)
(2.21%)
89
87.10
LT debt₩B
85.82
74.90
77.32
77.00
69.16
74.16
75.11
68.42
59.96
52.27
26.44
(5.45%)
(5.09%)
19
Revenue
₩115.3B
6.86%
1.00×
Cost of revenue
₩80.70B
6.86%
1.00×
Operating expenses
₩21.96B
6.78%
0.99×
Cash and investments
16.26%
Spread over hurdle
24.69%