16.57
Revenue₩B
34.29
35.54
37.28
38.26
39.83
41.37
43.12
44.60
46.40
49.38
17.51
4.39%
4.12%
55
17.09
Revenue growth%
26.98
28.34
29.52
28.78
30.86
28.36
27.71
26.57
27.43
26.25
27.76
27.43
28.03
55
27.78
Gross margin%
34.15
34.31
32.10
31.72
30.43
32.02
30.78
32.29
32.11
32.27
2.39
32.11
32.10
17
16.23
Operating margin%
15.11
15.01
17.57
16.22
18.75
20.76
21.38
24.35
26.36
29.30
25.60
24.35
19.76
41
4.44
Net margin%
25.34
27.97
27.56
28.21
27.71
26.34
23.57
21.47
23.74
23.14
12.49
23.57
25.84
64
19.05
P/E ratio (avg)x
7.079
7.763
8.690
8.530
9.932
10.85
12.50
12.40
12.90
13.93
8.456
12.50
10.39
94
33.08
EV/EBITx
21.35
20.71
21.17
19.19
18.22
18.94
19.92
18.44
16.70
15.84
31.56
18.44
19.06
68
20.83
FCF yield (avg)%
28.64
31.31
32.11
34.83
33.16
35.70
37.90
37.54
39.08
36.46
9.39
37.54
35.26
76
9.85
FCF margin%
29.56
30.51
29.12
31.22
32.84
33.87
36.65
36.02
33.25
32.47
17.91
33.87
32.65
52
1.712
FCF / Net incomex
0.354
0.388
0.441
0.502
0.529
0.612
0.616
0.692
0.803
0.877
1.149
0.692
0.570
11
16.27
ROIC%
32.00
34.82
32.72
30.39
29.91
29.42
32.35
31.22
32.68
33.67
19.22
32.35
32.17
85
29.75
Return on equity%
18.60
19.16
17.39
16.60
14.84
17.61
17.89
18.67
20.21
18.08
18.62
18.08
17.98
75
16.49
Return on assets%
24.43
24.68
23.65
23.37
25.26
22.46
20.95
21.41
24.39
26.12
20.49
22.46
24.02
79
432.26
EPS₩
367.27
363.19
350.17
370.10
371.85
426.85
433.28
400.47
458.28
473.76
454.94
4.96%
2.41%
—
18.44
EPS growth%
21.79
21.65
19.77
19.39
17.16
14.79
12.84
11.68
11.10
10.06
20.38
11.68
15.97
10
471.03
Bookvalue per sh₩
585.24
679.43
783.05
860.77
846.66
881.11
856.78
999.27
1,090
1,225
223.26
7.67%
8.50%
—
418.18
FCF per share₩
367.76
410.53
401.41
418.88
457.01
529.28
585.76
596.53
694.09
739.39
96.81
10.10%
7.78%
—
479.46
Dividend per sh₩
271.74
304.66
304.09
287.76
320.17
295.06
333.18
311.79
321.82
337.82
311.60
1.08%
3.23%
—
7.15
Div yield (avg)%
24.02
21.65
18.98
17.18
20.06
18.68
21.09
18.14
18.37
16.45
29.75
18.37
18.83
27
9.92
Payout ratio%
0.40
0.40
0.40
2.47
0.40
0.40
0.46
0.40
0.40
2.74
6.71
0.40
0.40
28
43.36
Shares (diluted)M
56.57
63.73
70.83
68.15
74.93
82.47
85.57
83.43
93.40
89.39
44.59
3.59%
5.75%
66
21.73
Buyback yield%
10.23
13.01
13.11
10.89
12.40
13.51
13.26
11.65
13.17
14.15
26.92
13.26
13.06
29
0.467
D/E ratiox
0.859
0.947
0.945
1.017
1.072
1.158
1.341
1.507
1.554
1.761
0.785
1.507
1.115
11
25.48
Enterprise value₩B
9.654
10.06
11.29
11.02
11.82
12.64
13.51
13.31
14.99
17.29
32.99
7.90%
7.39%
7
7.293
LT debt₩B
39.78
44.72
43.38
44.48
50.57
54.50
53.82
60.06
59.23
57.13
8.217
2.47%
3.83%
57
Revenue
₩49.38B
4.12%
1.00×
Cost of revenue
₩30.35B
4.25%
1.01×
Operating expenses
₩12.33B
3.93%
0.98×
Cash and investments
19.56%
Goodwill & intangibles
19.53%
Spread over hurdle
(0.39%)