4.232
Revenue₩B
5.123
5.125
5.311
5.312
5.497
5.530
5.555
5.659
5.908
6.004
4.650
1.78%
2.01%
11
2.79
Revenue growth%
7.72
5.15
7.27
6.90
7.90
10.20
10.20
7.52
9.65
8.38
24.28
9.65
7.81
81
12.73
Gross margin%
11.91
13.81
16.33
13.90
13.52
11.28
13.62
13.60
11.42
11.79
29.02
11.79
13.56
8
26.68
Operating margin%
23.65
25.03
23.44
20.69
18.82
16.22
13.76
12.34
12.06
10.92
8.04
12.34
17.52
90
9.68
Net margin%
33.24
35.17
33.83
30.91
32.27
30.62
28.43
30.72
32.43
34.04
2.71
30.72
32.35
33
29.64
P/E ratio (avg)x
32.36
31.75
36.52
40.95
42.74
44.47
44.89
50.01
49.30
53.45
17.73
49.30
43.61
47
11.09
EV/EBITx
27.03
27.15
27.39
32.87
39.05
41.12
48.50
57.07
60.12
63.82
7.573
57.07
40.09
32
20.36
FCF yield (avg)%
17.13
19.54
21.87
20.99
23.83
24.45
26.67
27.93
27.43
29.93
29.80
27.43
24.14
61
11.95
FCF margin%
34.44
36.42
39.06
40.34
41.46
39.38
38.80
40.60
40.62
39.36
18.31
39.38
39.37
47
0.818
FCF / Net incomex
0.976
1.037
1.200
1.314
1.282
1.346
1.381
1.499
1.513
1.576
0.671
1.499
1.330
15
13.51
ROIC%
27.80
24.95
22.74
24.65
23.54
25.91
24.60
25.26
26.47
24.02
21.93
25.26
24.80
92
19.75
Return on equity%
25.19
25.04
26.69
26.99
26.33
23.88
23.59
22.04
24.94
23.18
11.16
23.59
24.99
44
18.41
Return on assets%
9.95
8.73
7.75
6.48
8.52
9.46
8.06
9.59
12.19
12.39
5.42
9.59
9.09
85
233.53
EPS₩
601.12
593.03
632.34
647.99
699.68
709.05
694.90
642.37
702.97
715.28
257.25
0.44%
1.15%
—
20.82
EPS growth%
9.38
6.89
8.30
8.84
8.93
7.42
7.64
7.55
10.42
11.20
16.34
7.64
8.57
49
481.77
Bookvalue per sh₩
848.12
941.94
1,020
1,158
1,127
1,141
1,183
1,334
1,479
1,581
688.63
7.00%
7.05%
—
758.32
FCF per share₩
594.96
662.20
658.88
762.08
798.30
825.56
878.99
852.05
959.29
1,070
239.03
6.04%
6.71%
—
384.08
Dividend per sh₩
503.66
455.07
428.74
408.53
373.04
348.23
386.89
383.03
389.16
374.06
694.95
0.05%
(2.90%)
—
11.78
Div yield (avg)%
29.56
29.77
31.70
32.48
34.03
32.06
30.13
31.23
33.52
34.94
16.20
32.06
31.88
28
10.94
Payout ratio%
27.13
28.14
29.58
30.83
29.96
32.05
31.53
33.23
34.05
37.03
23.31
33.23
31.18
74
9.927
Shares (diluted)M
7.414
7.820
8.374
8.155
8.317
8.771
9.317
10.20
11.15
11.24
10.15
6.22%
2.74%
15
19.42
Buyback yield%
0.40
0.40
0.40
3.35
5.39
4.05
6.68
8.33
7.50
5.34
14.58
6.68
4.69
65
0.224
D/E ratiox
1.221
1.141
1.251
1.328
1.447
1.529
1.510
1.638
1.794
1.781
1.187
1.638
1.478
42
6.123
Enterprise value₩B
1.375
1.300
1.305
1.180
1.324
1.470
1.553
1.461
1.594
1.465
5.476
2.05%
0.09%
45
1.935
LT debt₩B
3.255
3.143
3.594
4.189
4.741
5.290
5.380
6.130
6.050
7.119
4.537
8.47%
8.34%
79
Revenue
₩6.004B
2.01%
1.00×
Cost of revenue
₩4.203B
2.11%
1.01×
Operating expenses
₩1.048B
2.64%
1.06×
Goodwill & intangibles
17.84%
Cash and investments
16.56%
Spread over hurdle
(0.32%)