36.47
Revenue₩B
15.81
17.38
18.38
19.63
20.87
22.69
24.83
26.54
29.02
31.85
38.90
8.82%
7.93%
10
20.09
Revenue growth%
31.97
31.12
29.48
27.35
27.06
28.01
25.91
25.25
24.44
26.74
14.45
25.91
27.21
6
11.39
Gross margin%
13.41
15.19
14.50
12.19
10.87
8.34
7.26
4.27
5.51
5.35
20.66
5.51
9.61
17
2.96
Operating margin%
8.15
7.24
6.61
3.62
4.83
6.23
7.58
10.44
12.80
13.50
6.78
10.44
7.41
37
11.79
Net margin%
30.35
30.40
31.33
29.58
28.61
30.21
30.01
27.51
26.61
28.66
8.17
28.66
29.79
66
17.02
P/E ratio (avg)x
52.11
54.40
58.35
62.54
71.34
82.10
92.07
88.54
97.80
107.7
25.30
92.07
76.72
77
24.42
EV/EBITx
16.44
15.36
17.00
17.85
17.67
16.24
15.16
14.57
13.90
15.14
23.89
15.14
15.80
5
18.45
FCF yield (avg)%
23.31
24.90
27.42
26.44
29.12
27.76
26.76
24.23
23.66
21.77
28.60
24.23
25.67
74
8.38
FCF margin%
6.33
5.41
4.55
6.69
8.08
10.60
8.78
9.89
10.67
10.72
21.35
10.60
8.43
93
1.690
FCF / Net incomex
2.093
2.443
2.709
2.828
2.691
3.074
2.870
3.007
3.413
3.400
1.658
3.074
2.849
12
27.74
ROIC%
16.27
13.69
14.75
16.19
18.12
18.18
17.75
19.15
19.35
19.86
10.41
19.15
17.94
16
6.84
Return on equity%
4.19
4.63
4.47
2.70
4.70
3.59
2.82
1.70
1.64
0.40
8.34
1.70
3.20
94
17.09
Return on assets%
22.22
20.67
20.81
21.95
23.46
24.58
24.75
24.79
22.09
19.86
19.00
24.58
22.15
85
343.31
EPS₩
411.29
466.51
503.95
468.68
438.01
450.31
462.90
441.66
420.71
452.15
379.33
0.64%
0.78%
—
27.56
EPS growth%
25.74
26.89
27.59
28.36
29.61
32.42
33.65
36.19
36.25
35.58
18.10
35.58
31.01
42
307.65
Bookvalue per sh₩
505.70
457.44
443.34
407.80
368.42
390.65
393.79
401.12
398.33
375.99
333.97
0.41%
(4.04%)
—
377.20
FCF per share₩
184.97
168.71
168.83
148.29
143.01
153.40
165.82
165.86
177.09
190.08
111.20
5.86%
(0.51%)
—
441.80
Dividend per sh₩
294.99
271.22
261.42
256.80
232.01
237.26
231.82
210.21
209.88
221.12
422.00
(0.96%)
(3.50%)
—
4.40
Div yield (avg)%
8.45
6.04
3.09
1.02
1.66
1.87
0.40
3.15
2.45
3.50
15.07
2.45
2.77
41
14.14
Payout ratio%
7.97
6.84
5.80
3.20
3.72
6.25
7.36
8.18
8.25
9.17
18.77
8.18
7.10
64
59.77
Shares (diluted)M
97.57
108.2
118.4
116.8
114.9
128.8
122.4
137.1
144.7
157.9
61.04
6.56%
5.65%
31
4.66
Buyback yield%
25.63
25.33
24.57
27.00
24.93
26.64
28.71
27.88
30.68
30.57
26.87
28.71
26.82
59
1.554
D/E ratiox
1.102
1.155
1.211
1.188
1.171
1.219
1.039
0.923
0.972
1.009
1.524
1.009
1.129
42
23.36
Enterprise value₩B
8.940
8.593
8.376
8.232
7.698
8.513
8.494
7.662
6.822
6.912
10.85
(2.13%)
(3.84%)
30
22.98
LT debt₩B
6.757
6.505
7.239
7.358
8.623
9.356
8.846
8.966
8.565
9.186
11.42
1.27%
2.82%
29
Revenue
₩31.85B
7.93%
1.00×
Cost of revenue
₩20.46B
7.89%
1.00×
Operating expenses
₩3.845B
7.79%
0.99×
Cash and investments
16.24%
Goodwill & intangibles
15.65%
Spread over hurdle
(2.27%)