3.130
Revenue₩B
11.14
11.97
12.68
13.29
14.51
15.18
16.52
17.78
18.72
19.77
3.227
6.38%
6.60%
72
7.67
Revenue growth%
11.23
11.57
9.20
11.64
9.29
10.77
12.88
9.94
11.29
13.48
27.36
11.29
11.26
61
21.52
Gross margin%
18.00
17.12
20.06
21.39
21.44
24.05
26.25
25.15
24.61
22.03
24.80
24.61
21.74
29
3.19
Operating margin%
3.12
0.58
0.40
0.40
0.40
0.40
1.88
2.95
3.23
4.77
9.59
2.95
1.23
76
6.44
Net margin%
24.19
26.69
25.76
23.47
26.19
26.77
26.54
28.97
30.93
33.48
24.45
28.97
26.61
91
21.65
P/E ratio (avg)x
13.88
13.88
13.71
15.39
17.10
16.82
18.33
19.66
21.55
22.88
29.67
19.66
16.96
14
33.06
EV/EBITx
13.32
14.37
13.20
13.89
13.51
13.98
13.99
13.79
13.92
14.67
33.97
13.98
13.91
56
2.96
FCF yield (avg)%
13.45
11.45
14.32
12.32
11.38
11.21
12.78
9.88
8.98
7.96
6.14
9.88
11.41
8
6.91
FCF margin%
29.47
30.88
28.74
26.54
28.64
27.69
29.10
30.59
31.81
33.34
26.32
30.59
29.29
69
0.223
FCF / Net incomex
0.810
0.840
0.976
0.951
0.997
1.145
1.223
1.297
1.486
1.659
0.602
1.297
1.071
43
29.39
ROIC%
13.38
14.09
11.91
13.45
12.39
12.60
10.14
11.84
12.62
13.23
8.20
12.60
12.61
48
11.64
Return on equity%
22.61
25.22
25.82
28.36
29.41
26.94
24.36
23.19
23.51
26.44
20.38
24.36
25.52
85
20.78
Return on assets%
33.14
34.99
32.14
34.05
35.77
37.19
38.93
36.47
36.45
37.53
21.29
37.19
36.11
44
148.99
EPS₩
187.38
200.82
209.82
245.72
239.68
234.92
277.20
303.45
320.55
383.15
156.65
9.84%
7.89%
—
13.97
EPS growth%
24.14
27.14
25.14
22.33
22.73
24.25
25.33
25.19
22.33
20.99
27.00
24.25
24.20
18
60.93
Bookvalue per sh₩
49.72
48.34
54.94
60.72
55.43
59.50
54.26
56.85
59.84
66.24
79.98
3.63%
4.13%
—
40.48
FCF per share₩
117.83
124.44
135.22
142.06
150.12
135.69
129.07
139.51
132.06
135.35
63.51
(2.05%)
1.25%
—
48.67
Dividend per sh₩
76.26
73.04
66.08
64.68
65.16
67.05
67.29
67.29
69.94
61.95
60.66
(1.01%)
(1.68%)
—
2.70
Div yield (avg)%
10.55
11.59
13.15
12.93
14.48
13.58
15.49
16.62
16.41
14.47
28.26
15.49
14.03
35
9.80
Payout ratio%
0.40
2.49
2.27
2.10
3.56
3.14
3.26
4.06
3.16
5.88
17.27
3.26
3.15
77
61.80
Shares (diluted)M
57.27
58.02
63.69
69.79
74.96
74.60
70.51
68.49
75.61
76.72
63.27
0.46%
2.24%
67
13.72
Buyback yield%
24.20
21.91
18.94
20.25
21.52
21.00
19.81
17.41
17.97
17.70
22.51
17.97
20.03
68
0.167
D/E ratiox
0.316
0.320
0.346
0.334
0.301
0.311
0.279
0.296
0.291
0.273
1.370
0.291
0.306
19
6.149
Enterprise value₩B
2.628
2.323
2.412
2.371
2.362
2.143
2.162
2.310
2.358
2.586
2.336
1.83%
(1.43%)
49
12.25
LT debt₩B
19.99
21.10
23.68
23.04
22.05
21.03
21.45
23.11
22.40
23.88
3.743
1.60%
2.24%
5
Revenue
₩19.77B
6.60%
1.00×
Cost of revenue
₩10.34B
6.28%
0.97×
Operating expenses
₩3.787B
7.11%
1.05×
Cash and investments
19.30%
Goodwill & intangibles
18.40%
Spread over hurdle
57.02%