4.208
Revenue₩B
27.39
27.81
28.48
29.06
29.37
30.46
31.13
31.73
32.83
34.13
4.410
3.05%
2.44%
32
10.90
Revenue growth%
22.85
25.15
25.34
28.16
27.22
27.54
27.20
29.26
29.54
27.32
24.04
27.54
27.27
95
15.30
Gross margin%
31.08
30.65
30.71
31.17
32.49
30.71
27.84
25.02
23.99
22.69
9.10
25.02
30.68
82
23.69
Operating margin%
24.11
21.90
24.65
22.90
25.03
25.90
28.88
26.05
23.47
24.94
21.61
25.90
24.79
57
21.86
Net margin%
24.75
25.64
28.12
30.24
31.43
33.07
33.68
31.01
32.06
31.84
25.59
32.06
31.22
38
34.93
P/E ratio (avg)x
21.78
21.79
23.51
23.22
20.65
19.73
20.25
18.62
17.72
18.29
8.800
18.62
20.45
22
27.54
EV/EBITx
6.989
7.156
6.841
6.803
6.425
6.562
5.944
5.384
5.757
5.949
37.21
5.944
6.494
21
12.40
FCF yield (avg)%
31.46
29.04
31.98
33.08
34.92
35.62
34.41
32.26
30.44
29.17
19.16
32.26
32.12
34
19.92
FCF margin%
28.27
25.28
22.37
19.94
22.37
19.66
18.91
16.67
14.86
13.92
21.87
16.67
19.80
95
0.455
FCF / Net incomex
1.554
1.496
1.499
1.532
1.566
1.380
1.508
1.611
1.616
1.612
1.069
1.611
1.543
95
25.14
ROIC%
21.69
22.16
21.13
23.89
23.76
23.88
21.47
22.53
21.22
21.00
14.44
21.47
21.92
48
10.09
Return on equity%
24.94
23.04
26.01
24.45
25.47
25.19
24.52
24.68
22.52
19.58
23.78
24.52
24.60
39
20.95
Return on assets%
28.11
26.90
25.35
25.74
27.51
30.08
29.28
27.48
25.11
22.75
8.48
27.48
27.19
18
1,101
EPS₩
353.19
324.96
349.74
313.91
266.67
224.95
222.04
225.13
239.34
203.32
1,232
(5.28%)
(5.53%)
—
7.25
EPS growth%
14.01
12.41
14.94
12.48
12.30
12.46
10.71
9.51
9.36
10.53
7.84
10.53
12.36
75
914.71
Bookvalue per sh₩
2,238
2,601
2,821
2,938
2,984
3,234
3,648
3,551
4,043
4,408
507.67
8.11%
6.64%
—
268.16
FCF per share₩
1,301
1,393
1,304
1,352
1,486
1,342
1,280
1,330
1,184
1,304
488.02
(2.58%)
0.22%
—
1,572
Dividend per sh₩
381.38
363.90
360.48
344.49
352.21
368.16
377.30
333.69
301.58
280.32
1,083
(4.46%)
(2.80%)
—
2.51
Div yield (avg)%
14.76
14.48
15.83
16.33
13.85
16.30
19.07
21.23
21.16
21.75
6.23
21.16
16.32
53
2.07
Payout ratio%
6.61
6.70
8.41
11.18
8.20
5.66
8.00
6.29
3.56
6.18
18.16
6.18
6.65
86
11.72
Shares (diluted)M
12.26
13.30
14.14
15.01
16.61
16.12
16.71
15.88
15.82
14.81
11.77
(2.26%)
2.54%
27
27.87
Buyback yield%
24.39
22.20
22.00
22.78
24.35
24.62
23.07
20.84
21.12
20.45
23.52
21.12
22.49
46
1.381
D/E ratiox
1.765
1.786
1.750
1.841
1.771
1.815
1.947
1.908
1.905
1.913
1.181
1.908
1.828
48
33.28
Enterprise value₩B
32.59
32.12
36.52
35.85
41.86
40.01
47.30
53.51
62.61
71.79
30.12
11.39%
9.21%
36
21.87
LT debt₩B
36.54
36.04
41.46
46.23
55.60
62.15
67.53
75.86
76.06
77.80
11.04
6.95%
8.61%
24
Revenue
₩34.13B
2.44%
1.00×
Cost of revenue
₩21.46B
2.56%
1.01×
Operating expenses
₩7.076B
1.94%
0.95×
Cash and investments
17.11%
Goodwill & intangibles
15.33%
Spread over hurdle
(3.80%)