14.92
Revenue₩B
56.38
58.40
60.23
61.77
63.57
65.45
68.94
71.33
73.15
75.18
15.49
3.41%
3.44%
85
15.70
Revenue growth%
31.73
30.34
30.67
31.87
33.02
34.13
34.99
33.16
33.68
32.40
26.16
33.68
32.71
66
29.67
Gross margin%
20.82
21.37
24.01
26.11
28.67
31.40
31.57
32.50
30.88
31.21
9.15
31.40
29.77
21
8.96
Operating margin%
18.67
17.86
15.43
16.98
17.85
15.78
15.58
15.20
15.62
17.55
27.30
15.62
16.38
46
26.08
Net margin%
21.07
20.86
20.79
18.63
16.95
17.51
16.37
18.19
17.40
18.68
10.28
17.51
18.41
47
29.95
P/E ratio (avg)x
14.75
15.56
17.76
19.55
20.62
22.34
24.55
25.73
23.71
25.65
19.86
24.55
21.48
91
33.45
EV/EBITx
43.82
42.13
42.38
42.90
50.25
55.49
52.88
56.93
66.90
76.21
24.22
56.93
51.57
87
25.76
FCF yield (avg)%
20.92
20.29
20.42
22.17
19.47
22.25
22.43
24.36
22.48
23.26
17.10
22.48
22.21
93
14.15
FCF margin%
29.18
30.78
31.37
30.68
33.64
33.25
33.51
32.19
32.91
33.38
12.69
33.25
32.55
74
1.189
FCF / Net incomex
2.531
2.553
2.557
2.440
2.442
2.738
2.641
3.082
3.054
3.146
1.088
3.054
2.599
33
18.10
ROIC%
20.11
21.52
19.80
17.18
17.24
18.93
21.49
23.05
25.88
27.65
26.24
23.05
20.80
38
19.02
Return on equity%
13.05
14.90
16.35
18.80
18.18
16.16
13.53
12.74
10.29
10.28
20.69
12.74
14.22
68
4.87
Return on assets%
7.08
6.85
7.81
10.39
8.21
5.72
8.44
6.17
8.28
5.86
28.28
6.17
7.44
31
652.13
EPS₩
1,167
1,288
1,406
1,443
1,462
1,487
1,590
1,618
1,953
2,115
675.45
7.67%
8.12%
—
15.59
EPS growth%
30.90
29.49
26.61
24.01
24.32
26.79
27.54
29.37
27.68
27.51
3.64
27.54
27.52
67
800.88
Bookvalue per sh₩
565.33
553.63
593.63
518.22
562.79
575.59
586.16
627.34
572.67
535.97
945.42
(0.97%)
(2.11%)
—
210.54
FCF per share₩
851.10
946.76
898.66
873.80
928.67
1,048
1,205
1,380
1,403
1,633
1,010
11.95%
7.39%
—
1,398
Dividend per sh₩
392.12
397.47
390.38
377.99
372.01
372.64
357.35
383.13
373.98
366.19
902.32
(0.32%)
(1.13%)
—
13.46
Div yield (avg)%
5.70
7.50
9.06
11.88
14.86
16.32
14.37
16.76
14.62
15.25
9.87
15.25
14.50
69
28.65
Payout ratio%
27.42
30.26
31.09
30.62
33.42
34.13
31.84
33.31
35.72
37.78
21.29
34.13
32.58
72
14.95
Shares (diluted)M
18.99
21.01
23.86
22.99
22.41
23.01
26.96
26.39
28.90
28.78
14.71
5.13%
5.18%
13
11.51
Buyback yield%
23.43
22.74
25.47
26.74
25.32
25.18
27.83
29.35
27.53
28.57
8.04
27.83
26.11
25
1.726
D/E ratiox
1.152
1.164
1.030
1.028
0.963
0.986
0.912
0.894
0.785
0.793
1.087
0.894
0.975
52
51.73
Enterprise value₩B
24.81
26.98
27.86
24.97
22.40
20.34
19.40
20.71
19.89
20.89
11.47
(1.38%)
(1.75%)
65
40.37
LT debt₩B
11.18
11.62
10.78
10.30
10.93
11.77
13.58
12.79
13.44
14.64
23.49
6.01%
3.38%
21
Revenue
₩75.18B
3.44%
1.00×
Cost of revenue
₩33.47B
3.55%
1.01×
Operating expenses
₩18.80B
3.48%
1.00×
Cash and investments
17.69%
Spread over hurdle
30.02%