10.06
Revenue₩B
13.17
14.42
15.54
17.12
18.19
20.07
22.14
24.36
26.54
29.06
10.99
9.83%
9.28%
80
20.26
Revenue growth%
18.80
21.03
20.12
18.85
17.53
17.43
19.80
18.61
17.18
19.91
22.57
18.61
18.82
19
21.16
Gross margin%
21.15
19.63
18.38
19.13
21.00
18.87
20.10
20.90
22.94
23.95
20.57
20.90
20.50
6
8.18
Operating margin%
24.83
23.63
25.94
23.25
24.98
27.54
28.93
27.71
27.95
29.57
16.68
27.95
26.74
70
12.98
Net margin%
13.29
14.94
16.50
16.44
15.35
17.19
19.25
17.88
17.78
16.38
6.18
17.78
16.47
85
13.95
P/E ratio (avg)x
23.04
22.59
22.89
26.66
31.66
36.12
39.76
39.61
45.68
49.46
20.50
39.76
33.89
40
30.06
EV/EBITx
20.48
23.39
22.26
25.36
25.02
26.16
26.05
26.89
30.50
30.17
10.93
26.89
25.71
77
22.47
FCF yield (avg)%
10.21
9.71
7.59
8.17
8.47
8.47
9.99
9.25
7.90
7.43
26.13
8.47
8.47
10
20.93
FCF margin%
7.21
4.79
2.01
0.57
0.40
0.40
0.75
0.59
0.40
0.40
29.39
0.40
0.58
6
1.309
FCF / Net incomex
1.535
1.473
1.434
1.393
1.374
1.434
1.500
1.407
1.558
1.377
0.957
1.434
1.434
65
7.12
ROIC%
11.92
12.76
11.59
12.94
11.71
13.47
16.24
14.53
16.61
16.74
5.66
16.24
13.21
84
29.51
Return on equity%
9.89
11.14
14.13
13.17
14.95
17.73
20.55
22.77
24.25
24.32
23.16
22.77
16.34
75
20.40
Return on assets%
26.52
25.40
26.68
27.96
29.06
27.28
26.55
24.34
22.43
23.99
13.33
24.34
26.54
66
1,367
EPS₩
3,361
3,292
3,780
4,140
4,500
4,966
5,037
5,465
5,317
5,805
1,398
5.23%
7.26%
—
5.69
EPS growth%
20.50
19.84
18.79
21.31
22.94
25.20
26.89
26.17
24.03
26.10
14.94
26.10
23.49
88
998.46
Bookvalue per sh₩
1,035
988.50
980.33
948.13
877.31
814.19
747.21
772.65
839.18
882.48
1,621
0.12%
(2.42%)
—
1,232
FCF per share₩
1,414
1,335
1,299
1,286
1,319
1,285
1,299
1,291
1,353
1,428
401.87
1.60%
1.22%
—
2,262
Dividend per sh₩
1,587
1,509
1,458
1,406
1,523
1,656
1,691
1,677
1,734
1,756
1,868
2.89%
0.76%
—
17.40
Div yield (avg)%
6.35
7.27
8.88
11.41
9.00
10.08
9.36
11.18
11.04
11.37
3.44
11.04
9.72
25
11.83
Payout ratio%
31.65
31.94
33.37
33.55
36.29
34.58
35.23
34.31
35.78
37.63
8.21
35.23
34.44
28
13.09
Shares (diluted)M
10.52
9.393
9.633
10.28
11.05
10.46
9.277
8.711
7.607
8.095
13.55
(6.03%)
(3.04%)
85
20.19
Buyback yield%
5.50
3.01
4.18
2.07
0.91
3.87
5.03
4.65
6.05
3.13
16.82
4.65
4.03
12
0.250
D/E ratiox
0.618
0.665
0.794
0.845
0.902
1.002
1.116
1.072
1.229
1.458
0.188
1.116
0.952
90
23.96
Enterprise value₩B
17.06
19.28
18.48
20.69
20.92
20.75
23.93
26.67
30.81
32.35
2.055
9.11%
8.02%
45
6.247
LT debt₩B
10.65
10.16
10.29
9.993
10.70
11.29
11.60
12.60
11.35
11.88
6.292
2.11%
1.91%
44
Revenue
₩29.06B
9.28%
1.00×
Cost of revenue
₩18.33B
9.01%
0.98×
Operating expenses
₩7.111B
9.79%
1.05×
Cash and investments
18.56%
Goodwill & intangibles
17.45%
Spread over hurdle
(2.89%)