1.302
Revenue₩B
1.409
1.534
1.698
1.865
1.992
2.175
2.389
2.609
2.815
3.052
1.438
8.91%
9.15%
32
22.93
Revenue growth%
17.49
18.59
16.75
18.32
20.47
18.55
18.30
19.04
21.09
21.24
23.75
19.04
18.57
50
2.50
Gross margin%
7.36
8.30
8.80
8.94
10.74
10.98
13.23
11.90
10.25
8.07
17.42
10.98
9.59
29
4.60
Operating margin%
25.57
26.86
27.37
30.32
29.18
29.07
31.90
32.26
30.06
30.81
6.83
30.81
29.62
38
7.36
Net margin%
2.21
3.52
5.22
4.36
7.24
6.09
4.87
2.89
3.15
4.71
7.47
4.71
4.53
25
10.61
P/E ratio (avg)x
14.59
16.48
15.38
16.63
15.60
17.37
16.03
18.24
19.62
20.25
10.13
18.24
16.55
84
32.86
EV/EBITx
29.73
31.18
30.90
32.11
30.57
31.08
33.45
36.65
36.14
38.15
6.644
36.14
31.65
93
28.72
FCF yield (avg)%
38.78
38.49
39.22
41.51
42.44
43.47
40.52
38.67
38.51
39.23
11.27
39.23
39.22
92
24.27
FCF margin%
20.99
20.28
20.21
20.76
19.30
21.07
19.71
19.03
20.44
21.42
4.18
20.44
20.36
26
0.108
FCF / Net incomex
0.736
0.782
0.872
0.902
1.000
0.985
0.947
0.929
0.969
1.064
1.785
0.969
0.938
55
6.39
ROIC%
27.31
26.97
24.32
26.78
28.70
30.93
29.82
29.05
31.78
29.63
21.78
29.82
28.87
34
10.29
Return on equity%
6.47
3.49
0.66
0.63
1.60
3.98
5.05
6.75
7.41
8.88
25.94
6.75
4.51
94
7.78
Return on assets%
21.95
19.49
21.14
18.78
20.30
19.13
18.44
19.08
19.93
20.82
3.29
19.13
19.71
8
148.06
EPS₩
171.90
167.79
154.47
169.73
175.83
180.55
189.64
215.94
232.45
262.61
152.24
8.35%
5.48%
—
5.91
EPS growth%
19.18
20.10
18.98
21.88
21.16
21.67
19.73
17.91
19.06
19.47
24.72
19.47
19.60
7
127.76
Bookvalue per sh₩
101.76
103.56
95.37
85.54
86.68
85.43
79.33
83.64
88.87
90.51
98.98
0.87%
(1.58%)
—
98.11
FCF per share₩
187.55
192.98
202.00
214.06
216.49
233.40
253.02
246.08
261.55
293.34
122.60
6.26%
4.28%
—
121.85
Dividend per sh₩
120.01
108.50
113.80
126.47
114.33
112.97
122.78
113.32
123.14
132.49
97.36
2.99%
(0.18%)
—
27.13
Div yield (avg)%
17.80
18.50
19.92
21.46
19.10
16.87
18.14
19.46
20.01
19.89
29.50
19.46
19.28
80
9.85
Payout ratio%
32.60
33.69
31.98
31.13
31.30
29.56
26.57
29.12
31.36
29.59
28.66
29.56
31.22
38
11.25
Shares (diluted)M
12.30
11.53
11.62
12.99
13.16
12.57
12.43
12.31
12.55
12.38
11.22
(1.21%)
0.59%
65
2.50
Buyback yield%
20.49
20.97
21.14
22.60
22.64
22.30
23.53
22.86
21.76
20.86
15.82
22.30
22.03
72
0.159
D/E ratiox
0.700
0.703
0.742
0.714
0.645
0.686
0.745
0.759
0.723
0.671
0.528
0.723
0.709
12
2.820
Enterprise value₩B
1.705
1.732
1.551
1.565
1.403
1.426
1.378
1.309
1.445
1.552
2.112
2.03%
(0.02%)
13
1.788
LT debt₩B
1.157
1.297
1.272
1.396
1.447
1.568
1.534
1.598
1.474
1.445
1.749
(0.04%)
3.33%
47
Revenue
₩3.052B
9.15%
1.00×
Cost of revenue
₩2.137B
9.15%
1.00×
Operating expenses
₩634.5M
8.96%
0.98×
Goodwill & intangibles
17.86%
Cash and investments
16.60%
Spread over hurdle
(5.17%)