12.20
Revenue₩B
20.35
21.29
21.54
22.37
23.33
24.75
26.00
27.48
27.83
28.25
12.59
3.90%
3.60%
86
3.24
Revenue growth%
21.74
19.45
22.20
24.21
26.30
23.53
21.26
21.34
20.81
22.23
18.78
21.34
21.97
45
5.41
Gross margin%
14.87
15.77
18.08
17.18
15.95
15.24
14.20
17.16
20.00
18.87
17.30
17.16
16.56
13
19.73
Operating margin%
33.23
30.59
28.49
31.04
32.43
34.21
33.32
35.54
37.95
37.86
23.18
35.54
33.28
37
25.67
Net margin%
16.86
17.65
16.21
17.28
16.85
19.64
17.38
18.28
15.91
17.01
5.64
17.38
17.15
61
8.275
P/E ratio (avg)x
37.05
38.67
36.14
36.45
40.67
39.08
42.76
46.39
49.95
58.29
16.05
46.39
39.88
51
34.61
EV/EBITx
23.40
21.30
22.60
22.63
22.37
23.02
21.90
24.87
25.00
28.06
15.18
24.87
22.82
84
17.82
FCF yield (avg)%
28.29
31.07
32.21
29.21
30.54
30.61
33.10
31.25
32.84
34.71
8.73
32.84
31.16
71
23.47
FCF margin%
24.67
26.54
28.67
28.94
26.96
28.82
27.78
27.72
26.91
28.96
28.70
27.78
27.75
55
1.718
FCF / Net incomex
2.163
2.589
3.040
3.251
3.316
3.447
4.017
4.221
4.220
5.114
1.800
4.220
3.381
10
15.96
ROIC%
5.85
8.69
6.89
9.43
10.29
9.11
8.83
8.42
9.27
7.69
19.20
8.83
8.76
87
24.79
Return on equity%
31.77
32.06
34.00
33.89
36.55
39.35
38.95
39.86
42.00
44.60
28.14
39.86
37.75
48
19.55
Return on assets%
17.95
20.38
23.13
20.95
19.95
18.97
20.49
19.07
20.55
22.51
13.39
20.49
20.43
52
454.69
EPS₩
1,151
1,293
1,474
1,466
1,581
1,530
1,502
1,545
1,564
1,535
491.68
(0.59%)
4.56%
—
15.91
EPS growth%
25.81
25.43
27.54
30.21
31.69
33.84
32.01
30.72
27.96
28.78
6.01
30.72
29.49
64
1,376
Bookvalue per sh₩
449.38
477.31
457.17
438.63
478.11
449.50
428.04
485.40
523.67
490.89
1,008
0.53%
2.02%
—
1,328
FCF per share₩
955.66
1,020
1,095
1,053
1,157
1,248
1,270
1,325
1,406
1,640
929.36
7.24%
5.82%
—
1,425
Dividend per sh₩
326.99
364.66
346.21
385.32
347.61
358.92
395.55
365.13
358.17
319.99
440.85
(1.64%)
(1.02%)
—
21.90
Div yield (avg)%
20.44
22.47
23.47
24.95
23.10
20.98
21.18
22.12
24.41
25.59
5.61
22.12
22.79
65
16.02
Payout ratio%
12.71
10.27
10.49
7.82
10.50
10.83
11.94
14.87
14.07
13.75
5.31
13.75
11.39
84
25.56
Shares (diluted)M
38.70
44.19
47.99
55.74
67.52
78.32
85.42
86.03
97.42
105.1
25.52
9.25%
11.13%
25
27.73
Buyback yield%
19.56
20.08
19.58
18.50
20.67
21.87
24.23
21.85
23.03
22.06
8.96
22.06
21.26
29
1.655
D/E ratiox
0.694
0.766
0.745
0.776
0.816
0.835
0.923
0.906
0.963
0.951
0.266
0.923
0.826
34
31.86
Enterprise value₩B
30.69
32.97
34.49
35.50
38.63
40.67
40.58
44.73
46.61
45.31
11.94
3.25%
3.60%
94
4.969
LT debt₩B
10.09
11.47
12.16
12.71
12.95
13.93
12.93
13.56
14.01
13.09
4.251
0.22%
3.45%
91
Revenue
₩28.25B
3.60%
1.00×
Cost of revenue
₩15.91B
3.66%
1.01×
Operating expenses
₩4.800B
3.56%
1.00×
Goodwill & intangibles
18.39%
Cash and investments
17.14%
Spread over hurdle
69.61%