20.38
Revenue₩B
54.50
58.72
63.45
68.25
70.59
76.01
80.84
86.82
90.69
95.37
22.76
6.20%
6.46%
6
26.00
Revenue growth%
24.95
23.74
23.19
21.77
23.25
25.60
27.18
25.38
27.01
27.59
12.33
27.01
25.17
18
29.40
Gross margin%
22.06
23.54
24.97
22.51
21.89
18.97
18.49
16.85
15.13
13.34
21.64
16.85
20.43
35
4.13
Operating margin%
10.25
9.02
8.00
10.50
12.03
9.21
6.38
6.38
8.99
6.58
2.98
6.58
9.00
66
8.33
Net margin%
25.94
23.31
23.48
22.15
19.27
21.11
22.15
21.82
18.92
20.54
29.08
21.11
21.98
79
8.103
P/E ratio (avg)x
12.14
12.24
11.66
10.78
10.70
11.77
11.94
12.47
13.54
15.00
12.95
12.47
12.04
33
21.31
EV/EBITx
28.40
26.02
28.21
24.62
21.94
19.96
20.91
19.92
18.38
17.98
28.00
19.92
21.43
85
11.03
FCF yield (avg)%
22.80
22.64
24.39
21.42
20.88
22.38
21.26
20.28
19.15
17.76
22.53
20.28
21.34
21
3.78
FCF margin%
9.70
11.35
11.67
10.51
12.58
12.64
12.87
14.77
13.27
15.10
7.43
13.27
12.61
52
1.215
FCF / Net incomex
0.393
0.425
0.391
0.357
0.397
0.361
0.368
0.362
0.320
0.342
0.702
0.361
0.365
65
8.38
ROIC%
15.29
16.84
16.29
18.48
17.91
15.47
13.62
15.54
16.15
19.10
22.14
15.54
16.22
83
25.26
Return on equity%
28.99
30.60
32.07
29.30
28.95
31.15
33.03
30.16
32.32
30.17
12.89
31.15
30.39
80
27.83
Return on assets%
10.63
13.37
11.26
8.79
11.48
13.00
14.30
11.85
14.34
14.03
22.72
14.03
12.43
59
213.55
EPS₩
305.53
333.72
391.06
391.33
404.62
470.36
489.08
512.75
575.08
639.92
224.61
9.60%
8.76%
—
28.48
EPS growth%
11.16
13.42
10.93
9.29
8.89
9.19
7.10
9.67
8.56
6.49
16.47
8.56
9.24
40
46.80
Bookvalue per sh₩
73.64
84.70
92.95
98.29
97.53
91.86
97.38
99.83
104.49
102.77
74.50
1.05%
3.93%
—
160.25
FCF per share₩
90.26
97.52
112.61
122.71
120.64
134.38
148.33
151.26
157.97
156.80
165.71
5.38%
6.41%
—
103.21
Dividend per sh₩
177.77
176.96
176.87
179.30
201.71
208.57
216.76
208.89
199.92
210.89
149.15
0.89%
3.19%
—
21.41
Div yield (avg)%
28.29
31.27
29.43
30.62
29.56
26.95
24.35
26.27
26.12
28.69
15.05
26.27
28.49
92
15.40
Payout ratio%
27.90
27.36
28.90
30.88
29.74
28.45
29.34
26.62
28.81
30.13
4.78
28.81
28.86
86
135.6
Shares (diluted)M
110.9
121.5
110.0
106.0
113.8
100.4
90.72
90.43
83.64
85.54
138.6
(5.54%)
(2.51%)
68
16.74
Buyback yield%
5.50
6.10
3.22
3.70
4.15
3.07
4.61
3.20
5.33
7.83
13.78
4.61
4.38
73
0.655
D/E ratiox
0.143
0.143
0.152
0.135
0.134
0.134
0.116
0.113
0.106
0.104
0.372
0.113
0.134
79
12.41
Enterprise value₩B
41.84
47.60
45.96
49.40
46.47
44.17
41.32
45.08
49.67
48.89
79.35
1.02%
1.99%
91
52.09
LT debt₩B
52.76
49.57
52.20
51.36
46.51
46.10
40.25
43.64
47.07
45.52
88.99
(0.43%)
(1.69%)
46
Revenue
₩95.37B
6.46%
1.00×
Cost of revenue
₩65.17B
6.45%
1.00×
Operating expenses
₩11.66B
6.16%
0.97×
Cash and investments
16.57%
Spread over hurdle
(4.75%)