10.77
Revenue₩B
9.266
9.968
10.58
11.20
11.79
12.58
13.49
14.78
15.82
17.19
11.92
7.84%
7.30%
56
5.32
Revenue growth%
14.37
14.22
13.90
16.76
16.27
18.95
19.14
18.21
17.60
19.06
13.01
18.95
17.18
48
22.80
Gross margin%
20.62
18.62
19.21
20.31
17.33
16.80
17.25
17.33
18.32
18.02
14.81
17.33
18.17
7
15.61
Operating margin%
26.78
27.31
26.80
26.30
25.21
26.75
24.19
24.99
22.97
20.66
12.88
24.19
25.76
44
10.85
Net margin%
15.09
14.29
14.69
14.35
17.12
15.78
13.08
12.40
12.06
9.79
17.17
12.40
14.32
66
7.563
P/E ratio (avg)x
21.67
20.40
22.81
25.00
28.16
26.49
31.10
34.38
38.58
44.51
28.46
34.38
27.32
57
33.92
EV/EBITx
46.43
49.63
59.13
61.21
65.89
71.14
76.63
90.76
89.09
99.55
15.46
89.09
68.51
94
11.83
FCF yield (avg)%
15.41
12.49
10.26
9.77
10.59
11.49
11.03
10.98
11.97
10.25
6.22
11.03
11.00
73
7.96
FCF margin%
2.77
5.35
5.19
6.45
4.86
3.57
5.41
4.36
3.51
3.34
9.96
3.57
4.61
55
1.278
FCF / Net incomex
2.160
2.257
2.028
1.987
2.020
2.220
2.450
2.662
2.534
2.793
0.457
2.534
2.239
58
27.65
ROIC%
6.78
6.47
7.08
4.48
4.41
3.99
2.09
0.40
0.40
2.38
12.00
2.09
4.20
12
2.51
Return on equity%
13.27
10.48
8.01
10.79
13.23
15.59
15.93
13.02
10.85
10.71
26.77
13.02
11.94
56
21.75
Return on assets%
9.12
9.69
6.87
8.99
9.48
11.26
10.71
13.42
14.87
13.90
9.00
13.42
10.20
14
96.36
EPS₩
159.93
155.72
161.33
177.32
176.97
171.44
187.09
203.77
202.54
212.40
103.93
3.72%
3.01%
—
18.08
EPS growth%
22.82
21.64
22.35
21.68
20.85
18.29
18.72
16.12
18.86
16.09
17.63
18.29
19.85
55
134.66
Bookvalue per sh₩
153.58
153.28
149.41
158.58
181.72
205.69
217.19
221.72
256.03
270.84
94.41
8.31%
7.23%
—
253.88
FCF per share₩
169.06
171.61
155.81
165.08
149.76
153.66
132.34
118.54
104.14
112.65
91.05
(5.54%)
(3.55%)
—
308.29
Dividend per sh₩
109.16
118.05
117.10
126.63
112.03
96.58
102.86
98.24
96.49
84.17
118.61
(5.56%)
(2.47%)
—
21.74
Div yield (avg)%
7.71
8.07
10.94
9.31
7.24
8.55
6.75
6.61
7.58
7.99
19.78
7.58
7.85
28
4.43
Payout ratio%
19.47
22.19
21.05
22.51
22.71
20.43
19.67
21.08
18.99
17.75
4.56
19.67
20.74
36
39.64
Shares (diluted)M
45.34
47.02
45.96
42.59
47.78
46.85
45.04
42.12
40.56
45.91
38.91
(0.80%)
(0.19%)
49
27.51
Buyback yield%
26.59
24.80
26.97
28.76
27.66
28.52
26.75
28.68
31.54
33.74
14.63
28.68
28.09
26
0.696
D/E ratiox
0.173
0.164
0.175
0.158
0.159
0.154
0.159
0.139
0.123
0.118
0.605
0.139
0.159
20
7.865
Enterprise value₩B
25.64
26.78
31.45
34.91
37.51
42.47
47.80
49.50
58.18
59.14
12.92
9.53%
10.46%
10
16.01
LT debt₩B
9.164
8.720
10.23
11.99
12.73
13.80
14.02
16.19
15.87
17.13
5.928
6.12%
6.61%
38
Revenue
₩17.19B
7.30%
1.00×
Cost of revenue
₩9.378B
7.49%
1.02×
Operating expenses
₩1.927B
7.44%
1.01×
Cash and investments
17.95%
Goodwill & intangibles
16.45%
Spread over hurdle
11.95%