4.616
Revenue₩B
2.289
2.477
2.628
2.850
3.025
3.311
3.619
3.940
4.256
4.591
4.860
8.71%
7.93%
90
25.82
Revenue growth%
13.78
12.81
9.83
7.58
7.84
6.26
5.33
8.15
10.85
10.61
20.46
8.15
8.99
32
8.45
Gross margin%
15.34
17.59
17.52
19.51
21.62
21.50
24.45
23.85
20.88
19.70
7.21
21.50
20.29
43
9.18
Operating margin%
23.98
23.34
22.01
19.15
17.86
18.77
21.11
19.33
18.01
16.41
24.46
18.77
19.24
23
4.33
Net margin%
7.80
5.48
3.05
3.26
0.71
0.40
2.26
2.59
0.40
1.04
21.42
1.04
2.43
56
6.100
P/E ratio (avg)x
42.54
44.94
48.75
52.71
55.95
63.57
61.30
69.93
82.00
83.05
22.01
69.93
58.62
93
30.28
EV/EBITx
19.81
21.84
23.26
21.70
19.72
20.42
21.13
19.91
20.84
23.25
16.33
20.84
20.98
35
21.50
FCF yield (avg)%
13.33
14.22
14.66
17.50
20.26
20.72
18.35
19.89
19.11
16.47
12.90
19.11
17.92
42
15.58
FCF margin%
16.37
17.00
19.91
22.71
22.45
19.60
18.63
17.60
15.24
17.71
2.90
17.71
18.17
77
0.274
FCF / Net incomex
0.157
0.151
0.144
0.159
0.165
0.191
0.204
0.225
0.243
0.261
1.545
0.225
0.178
85
19.77
ROIC%
16.42
16.19
15.23
16.84
14.20
14.18
13.48
15.22
12.92
9.95
26.57
13.48
14.71
45
11.23
Return on equity%
27.79
25.96
24.50
24.54
24.63
23.86
26.14
27.87
27.39
29.57
19.07
27.39
26.05
33
20.85
Return on assets%
13.81
14.85
16.45
14.97
13.29
10.95
10.78
12.40
12.43
14.41
26.04
12.40
13.55
11
153.64
EPS₩
205.58
236.51
250.35
276.25
285.65
328.69
327.26
367.11
396.04
407.33
163.58
7.35%
7.79%
—
18.60
EPS growth%
32.04
30.86
29.55
31.84
29.49
29.35
28.57
25.61
26.23
25.97
25.58
26.23
29.42
44
94.63
Bookvalue per sh₩
146.82
162.30
147.32
156.64
175.97
175.86
190.85
189.57
186.93
203.11
161.03
2.91%
3.04%
—
58.74
FCF per share₩
145.72
145.64
146.60
160.70
158.45
170.14
178.44
170.22
181.01
182.24
86.70
2.84%
2.00%
—
173.18
Dividend per sh₩
48.32
51.96
45.57
50.23
47.27
47.99
43.87
48.01
42.80
40.63
121.23
(2.98%)
(2.61%)
—
3.32
Div yield (avg)%
3.52
2.08
4.18
4.35
3.81
1.34
2.84
3.10
3.87
3.38
19.38
3.10
3.45
79
14.68
Payout ratio%
9.83
9.99
11.24
9.84
10.86
11.07
12.28
13.94
15.24
12.58
29.02
12.58
11.15
90
23.78
Shares (diluted)M
34.26
36.25
35.89
43.51
43.97
47.20
52.31
61.64
61.03
61.05
24.37
6.78%
7.79%
24
11.63
Buyback yield%
25.51
27.55
24.89
25.61
27.03
26.22
25.35
23.20
25.31
27.57
11.56
25.35
25.56
8
1.443
D/E ratiox
0.363
0.353
0.339
0.329
0.318
0.305
0.286
0.287
0.298
0.277
0.602
0.287
0.311
51
1.737
Enterprise value₩B
0.555
0.561
0.550
0.589
0.611
0.583
0.599
0.580
0.604
0.634
3.882
0.76%
1.06%
10
5.493
LT debt₩B
4.792
5.398
5.981
6.186
6.425
6.851
8.077
8.933
10.09
10.74
0.530
10.83%
8.03%
13
Revenue
₩4.591B
7.93%
1.00×
Cost of revenue
₩3.214B
7.93%
1.00×
Operating expenses
₩882.6M
8.73%
1.08×
Cash and investments
20.69%
Property and equipment
19.43%
Spread over hurdle
(1.11%)