10.04
Revenue₩B
40.13
41.45
42.71
42.35
44.00
44.98
46.11
47.64
48.77
50.00
10.51
2.59%
2.28%
81
6.42
Revenue growth%
20.91
19.91
21.37
20.04
18.65
20.55
19.36
16.41
15.52
16.10
27.13
16.41
19.64
90
23.69
Gross margin%
10.36
8.70
7.93
6.75
4.53
2.80
0.40
0.40
0.74
1.05
28.83
0.74
3.66
33
23.29
Operating margin%
13.66
11.11
12.92
13.13
14.34
13.46
15.14
17.17
18.51
21.35
16.35
17.17
14.00
83
27.54
Net margin%
37.90
38.55
37.51
35.11
35.04
34.68
36.01
34.53
36.96
35.09
9.42
35.09
35.56
68
12.66
P/E ratio (avg)x
20.22
19.33
19.19
17.65
15.96
14.48
12.69
13.53
14.00
12.85
28.35
13.53
15.22
92
27.28
EV/EBITx
30.30
29.35
32.39
34.22
32.47
35.36
37.29
35.23
38.54
40.28
7.130
37.29
34.73
83
24.37
FCF yield (avg)%
23.30
24.87
24.62
24.47
21.80
24.34
21.62
21.65
21.23
19.15
5.26
21.62
22.55
8
14.46
FCF margin%
16.73
15.22
14.71
14.46
13.88
13.08
15.60
14.25
12.49
9.82
28.49
13.08
14.36
85
0.493
FCF / Net incomex
0.610
0.605
0.575
0.644
0.609
0.663
0.687
0.655
0.717
0.795
0.825
0.687
0.649
50
29.08
ROIC%
3.41
4.15
5.68
6.98
7.29
5.28
4.32
2.98
3.16
5.98
29.30
4.32
4.80
8
14.51
Return on equity%
8.92
9.69
7.05
4.82
3.30
3.64
5.98
4.88
6.89
7.31
24.52
5.98
6.43
52
22.52
Return on assets%
19.24
16.74
16.17
17.38
15.68
15.04
14.83
15.95
13.72
14.89
29.77
14.89
15.82
58
173.01
EPS₩
73.37
73.34
80.09
86.28
93.63
92.59
98.21
104.40
108.24
107.59
189.30
2.82%
4.10%
—
19.42
EPS growth%
25.95
26.70
24.80
26.26
28.48
28.92
31.25
28.40
30.46
30.26
11.13
30.26
28.44
69
70.43
Bookvalue per sh₩
130.00
126.51
148.04
157.27
180.27
195.21
204.79
238.78
263.46
304.38
143.12
11.04%
9.25%
—
198.77
FCF per share₩
180.89
205.66
244.00
238.76
234.68
276.12
272.57
291.98
332.29
332.80
151.58
7.24%
7.63%
—
52.95
Dividend per sh₩
64.91
69.46
78.84
80.88
89.69
92.62
99.21
102.79
118.88
143.26
56.46
9.82%
10.17%
—
8.56
Div yield (avg)%
6.28
7.48
7.78
6.66
9.44
9.49
10.23
10.72
13.68
12.57
3.81
10.72
9.47
5
6.42
Payout ratio%
15.34
12.75
11.65
13.85
11.22
11.67
14.16
13.13
15.41
16.91
23.76
14.16
13.49
7
74.34
Shares (diluted)M
78.29
72.04
80.82
77.33
79.50
89.45
93.49
92.27
87.61
83.83
75.44
1.07%
1.45%
20
14.40
Buyback yield%
28.55
30.91
29.64
27.32
29.39
30.02
31.37
33.12
34.44
32.96
18.29
32.96
30.47
42
0.934
D/E ratiox
0.231
0.199
0.215
0.218
0.190
0.207
0.195
0.184
0.190
0.192
0.302
0.192
0.197
70
12.35
Enterprise value₩B
23.24
25.19
30.38
30.76
34.89
38.55
37.81
38.08
39.05
46.08
12.78
5.72%
8.42%
31
7.710
LT debt₩B
38.83
44.62
50.26
55.94
61.27
64.92
64.46
69.47
81.49
86.34
8.475
7.10%
8.63%
93
Revenue
₩50.00B
2.28%
1.00×
Cost of revenue
₩28.63B
1.90%
0.96×
Operating expenses
₩9.962B
3.00%
1.07×
Cash and investments
18.44%
Property and equipment
15.00%
Spread over hurdle
39.34%