3.870
Revenue₩B
3.870
3.870
3.856
3.912
3.901
3.938
3.877
3.968
4.045
3.984
4.056
0.42%
0.25%
25
15.03
Revenue growth%
21.23
19.44
17.00
16.69
16.76
15.36
13.38
15.17
12.54
11.01
3.66
13.38
16.03
42
19.65
Gross margin%
21.50
21.79
21.50
20.17
17.51
20.12
22.39
24.18
23.28
20.69
5.29
22.39
21.50
75
15.85
Operating margin%
21.13
18.58
17.60
17.49
15.01
17.99
19.05
17.82
15.28
15.94
9.01
17.82
17.71
9
29.69
Net margin%
24.44
25.67
28.07
26.83
28.20
27.94
29.17
31.95
33.56
31.43
12.27
31.43
28.14
27
10.50
P/E ratio (avg)x
8.909
8.303
8.267
9.207
8.707
8.154
8.433
8.240
8.988
9.481
19.57
8.433
8.570
60
8.526
EV/EBITx
14.44
13.38
14.47
12.81
12.45
12.03
12.43
12.48
12.11
11.56
25.72
12.11
12.47
52
20.20
FCF yield (avg)%
7.57
4.95
3.25
2.67
1.22
0.40
1.63
1.90
2.62
0.44
23.37
1.63
2.26
22
26.31
FCF margin%
17.31
15.85
17.21
17.89
18.55
17.91
15.27
14.62
16.56
14.74
27.83
15.27
16.88
89
1.726
FCF / Net incomex
1.511
1.581
1.581
1.573
1.664
1.921
1.834
1.717
1.719
1.940
0.777
1.834
1.691
38
23.98
ROIC%
30.06
32.09
30.24
32.76
34.19
32.35
31.14
29.26
32.16
32.18
16.73
32.16
32.12
84
19.27
Return on equity%
26.32
24.98
23.87
22.99
21.33
19.33
17.58
20.02
21.25
22.90
6.11
20.02
22.11
58
19.40
Return on assets%
17.65
19.17
18.32
19.03
17.66
15.95
16.49
16.29
13.89
15.28
10.58
15.95
17.07
83
236.66
EPS₩
398.78
440.38
412.29
465.64
463.65
495.24
528.44
546.08
548.48
528.86
252.61
2.67%
4.02%
—
10.52
EPS growth%
14.39
11.56
12.52
9.81
10.80
12.83
13.11
12.22
12.12
14.60
15.95
12.83
12.37
58
245.42
Bookvalue per sh₩
93.21
92.11
95.35
107.90
107.51
110.23
127.68
146.87
164.72
188.65
193.45
11.90%
7.36%
—
85.47
FCF per share₩
51.68
52.34
54.64
63.57
66.80
63.75
68.25
76.33
82.27
95.26
277.26
7.36%
6.52%
—
74.74
Dividend per sh₩
337.87
323.09
326.74
340.67
345.91
369.74
377.33
336.43
314.94
274.87
225.45
(4.49%)
(1.50%)
—
22.96
Div yield (avg)%
20.97
19.41
19.38
21.37
18.53
17.28
18.96
21.58
21.13
22.20
23.14
21.13
20.19
27
14.37
Payout ratio%
22.42
24.97
27.46
25.39
23.89
23.83
24.93
22.54
22.34
21.07
24.78
22.54
23.86
82
11.96
Shares (diluted)M
13.25
12.98
12.24
12.12
10.46
9.289
9.065
7.920
8.407
9.108
11.60
(2.72%)
(3.63%)
36
3.44
Buyback yield%
7.89
9.87
10.57
8.76
10.14
8.39
8.41
8.95
10.40
7.91
19.58
8.41
8.86
81
0.363
D/E ratiox
1.427
1.530
1.797
2.085
2.237
2.283
2.625
3.160
3.644
3.537
1.321
3.160
2.260
77
4.218
Enterprise value₩B
2.386
2.558
2.413
2.514
2.738
2.890
2.812
3.115
3.302
3.208
2.700
3.22%
2.44%
11
0.784
LT debt₩B
4.314
4.305
3.700
3.182
3.287
3.228
2.931
2.811
2.681
2.604
0.254
(4.56%)
(5.55%)
92
Revenue
₩3.984B
0.25%
1.00×
Cost of revenue
₩2.789B
0.25%
1.00×
Operating expenses
₩650.4M
(0.71%)
0.91×
Cash and investments
19.71%
Goodwill & intangibles
16.90%
Spread over hurdle
(3.45%)