1.772
Revenue₩B
1.249
1.346
1.398
1.456
1.554
1.673
1.751
1.874
2.011
2.108
1.903
6.29%
5.96%
55
17.11
Revenue growth%
7.17
7.81
10.32
9.89
7.91
9.06
7.38
9.21
9.74
10.87
23.11
9.21
9.13
62
18.41
Gross margin%
19.33
22.06
24.80
27.57
30.19
31.73
33.57
35.91
38.36
40.74
26.69
35.91
30.96
47
28.27
Operating margin%
11.06
9.84
8.53
11.39
12.06
10.46
10.73
10.40
12.14
12.81
15.44
10.73
10.90
38
12.19
Net margin%
1.56
3.75
3.79
3.66
6.32
7.97
9.60
11.03
13.23
12.22
17.73
11.03
7.15
79
10.76
P/E ratio (avg)x
42.47
41.40
39.56
38.97
43.82
39.22
40.04
37.04
35.09
38.48
36.23
38.48
39.39
70
11.57
EV/EBITx
15.88
16.10
17.01
14.93
13.70
13.07
14.33
13.38
14.05
12.58
27.10
13.38
14.19
31
25.50
FCF yield (avg)%
23.88
23.62
23.13
25.45
25.59
23.49
25.46
26.27
24.82
24.64
12.38
24.82
24.73
13
26.97
FCF margin%
32.07
30.12
30.17
28.73
30.60
31.88
33.35
33.70
32.81
34.15
15.83
33.35
31.97
77
0.584
FCF / Net incomex
0.634
0.751
0.717
0.802
0.914
1.036
1.059
1.032
1.087
1.037
1.525
1.037
0.973
87
3.34
ROIC%
9.15
12.07
14.80
15.37
17.81
15.01
15.65
13.47
15.87
13.93
26.98
15.01
14.91
49
24.82
Return on equity%
8.09
8.18
9.93
12.52
12.00
10.54
8.66
9.23
7.64
10.19
25.26
9.23
9.58
58
12.18
Return on assets%
1.25
0.40
2.68
0.97
0.40
3.04
2.54
1.17
1.56
0.40
20.41
1.56
1.21
90
54.05
EPS₩
222.67
215.02
237.72
250.53
239.98
258.63
265.92
243.67
270.28
288.99
58.24
3.79%
3.30%
—
6.08
EPS growth%
1.90
4.88
4.58
7.33
6.53
5.61
5.98
8.38
10.00
10.96
3.94
8.38
6.26
77
92.52
Bookvalue per sh₩
516.10
548.32
569.13
678.94
799.63
879.63
1,027
1,079
1,158
1,305
60.65
10.29%
11.29%
—
101.84
FCF per share₩
114.82
120.71
106.35
91.64
83.60
81.58
71.02
62.35
67.45
66.99
257.03
(4.33%)
(5.56%)
—
88.38
Dividend per sh₩
137.52
145.16
148.12
157.20
157.72
158.43
170.50
159.51
166.90
163.22
183.54
0.69%
0.86%
—
11.91
Div yield (avg)%
8.68
6.15
8.18
9.62
6.82
8.40
7.59
4.68
3.84
4.60
21.52
4.68
7.20
35
25.00
Payout ratio%
21.21
21.71
22.67
24.76
24.05
26.82
24.69
27.33
26.62
24.78
22.64
26.62
24.73
17
5.213
Shares (diluted)M
5.157
5.028
4.912
4.439
4.066
4.431
4.177
4.372
3.868
3.979
5.163
(0.43%)
(3.52%)
15
11.25
Buyback yield%
17.09
14.11
14.08
11.73
10.67
10.39
9.01
8.72
7.91
9.83
7.50
9.01
10.53
58
1.721
D/E ratiox
1.233
1.248
1.173
1.070
1.055
1.163
1.155
1.166
1.287
1.211
1.680
1.166
1.169
22
0.656
Enterprise value₩B
1.901
2.086
1.974
1.861
1.628
1.462
1.330
1.348
1.219
1.207
1.944
(5.81%)
(4.63%)
91
1.165
LT debt₩B
1.592
1.830
1.820
1.785
1.888
1.869
1.964
2.297
2.667
2.781
1.800
8.05%
7.03%
61
Revenue
₩2.108B
5.96%
1.00×
Cost of revenue
₩1.339B
6.19%
1.02×
Operating expenses
₩475.3M
5.42%
0.95×
Cash and investments
18.52%
Goodwill & intangibles
15.26%
Spread over hurdle
(3.77%)