172.7
Revenue₩B
119.7
118.5
119.7
118.7
119.2
121.9
122.8
123.9
127.2
130.7
183.0
1.87%
0.90%
62
16.60
Revenue growth%
11.10
10.44
11.37
10.56
12.72
10.58
9.35
10.70
10.13
10.10
5.19
10.13
10.57
34
3.98
Gross margin%
18.71
19.54
20.16
22.84
21.25
22.83
22.63
24.67
24.80
23.46
29.61
23.46
22.73
39
25.11
Operating margin%
17.88
18.77
17.25
17.37
15.33
13.84
15.55
14.98
15.61
14.18
6.92
14.98
15.58
53
16.39
Net margin%
15.47
17.59
19.96
17.69
20.60
21.90
22.54
19.88
21.77
20.64
9.24
21.77
20.28
64
16.35
P/E ratio (avg)x
16.93
17.40
16.18
15.51
16.20
15.39
17.06
17.69
16.65
17.31
22.99
17.06
16.79
87
23.67
EV/EBITx
9.294
9.712
9.993
9.796
11.16
10.69
10.11
11.52
11.41
11.07
17.24
11.07
10.40
85
17.16
FCF yield (avg)%
23.82
24.32
21.38
23.24
22.04
19.64
21.69
22.90
22.12
24.82
22.62
22.12
22.51
27
2.31
FCF margin%
3.03
5.10
2.13
3.97
4.80
5.06
4.42
4.14
2.11
5.04
16.52
4.42
4.28
74
1.248
FCF / Net incomex
1.219
1.363
1.518
1.472
1.478
1.462
1.513
1.490
1.684
2.011
0.355
1.513
1.484
67
18.07
ROIC%
7.52
4.86
4.01
6.44
4.41
1.92
2.59
1.02
0.93
2.76
19.41
1.92
3.39
27
29.09
Return on equity%
21.81
24.68
27.65
28.43
28.85
29.44
28.84
27.36
27.14
25.76
15.60
27.36
27.50
52
18.26
Return on assets%
20.87
22.97
24.34
25.83
25.44
23.44
22.50
20.16
22.63
21.18
8.89
22.50
22.80
47
263.81
EPS₩
314.53
357.36
374.43
369.08
393.01
397.88
462.34
481.52
457.39
474.94
274.19
3.86%
5.12%
—
16.81
EPS growth%
0.77
0.40
1.44
0.87
0.80
0.40
0.71
1.85
3.05
5.14
26.58
1.85
0.83
80
222.46
Bookvalue per sh₩
1,722
2,039
2,238
2,256
2,350
2,525
2,580
2,513
3,009
3,166
268.81
6.14%
6.63%
—
450.62
FCF per share₩
525.09
544.13
544.68
591.97
675.53
684.06
748.67
777.59
815.52
963.60
658.52
7.36%
5.86%
—
1,437
Dividend per sh₩
338.16
356.82
390.05
450.00
511.42
571.48
622.64
714.51
790.52
857.23
942.63
10.88%
9.14%
—
24.84
Div yield (avg)%
15.50
17.13
15.50
17.15
15.11
14.82
16.52
19.48
18.66
17.99
9.87
17.99
16.83
11
22.99
Payout ratio%
20.34
17.61
16.18
15.11
13.22
14.80
15.30
14.48
15.35
15.54
20.67
15.30
15.33
72
28.36
Shares (diluted)M
48.99
56.01
58.63
60.55
62.00
59.50
60.75
69.10
69.32
70.92
29.42
2.72%
4.70%
27
26.11
Buyback yield%
18.82
19.74
21.77
23.56
26.05
24.32
22.50
22.29
22.91
24.71
20.05
22.91
22.70
11
1.241
D/E ratiox
1.008
1.011
1.055
1.117
1.077
1.149
1.095
1.185
1.090
1.088
0.525
1.095
1.089
50
178.2
Enterprise value₩B
118.1
131.4
149.1
151.0
178.7
204.7
223.3
261.7
268.6
298.1
172.4
10.78%
9.19%
47
175.5
LT debt₩B
169.9
186.7
176.3
176.1
170.7
181.8
199.8
197.4
185.6
179.9
175.3
1.06%
0.99%
31
Revenue
₩130.7B
0.90%
1.00×
Cost of revenue
₩89.63B
1.33%
1.04×
Operating expenses
₩26.90B
0.25%
0.94×
Goodwill & intangibles
16.74%
Cash and investments
16.70%
Spread over hurdle
(2.59%)