27.51
Revenue₩B
27.90
29.37
30.98
32.01
33.39
34.18
35.07
36.13
37.75
38.58
28.24
2.93%
3.40%
69
11.89
Revenue growth%
25.20
27.98
28.57
28.31
27.48
25.06
23.49
25.08
27.31
29.94
15.20
25.08
27.39
32
9.82
Gross margin%
18.31
20.80
22.03
22.08
24.61
23.98
24.09
22.31
23.75
21.97
27.20
23.75
22.20
8
11.50
Operating margin%
18.17
17.59
14.77
15.02
15.66
18.19
21.01
19.99
18.56
17.98
2.52
18.56
18.08
10
21.41
Net margin%
14.56
14.62
17.52
14.55
14.32
11.58
10.46
11.82
10.62
11.21
6.07
11.21
13.07
32
35.94
P/E ratio (avg)x
28.08
29.21
28.67
32.00
34.72
37.45
40.75
43.37
40.18
41.34
15.57
40.75
36.08
11
8.954
EV/EBITx
32.60
30.65
29.45
27.75
26.81
29.87
29.60
31.32
31.76
29.26
15.29
29.87
29.73
87
3.07
FCF yield (avg)%
15.50
15.67
14.62
12.31
14.36
11.52
11.18
8.91
10.55
12.48
14.04
11.18
12.39
70
13.46
FCF margin%
3.96
5.31
4.97
3.16
3.79
4.35
7.06
8.37
6.84
9.09
19.53
7.06
5.14
10
0.545
FCF / Net incomex
1.558
1.622
1.531
1.511
1.442
1.669
1.774
2.032
2.367
2.490
1.313
2.032
1.646
55
14.71
ROIC%
22.13
22.30
21.90
22.77
21.47
21.10
19.17
18.09
16.34
16.17
7.56
18.09
21.29
55
11.61
Return on equity%
17.96
18.94
17.58
14.80
13.13
15.37
14.29
14.15
14.00
14.29
22.20
14.29
14.54
92
3.16
Return on assets%
15.75
18.32
18.56
17.51
16.67
19.45
19.03
18.68
16.83
15.97
20.17
18.68
17.92
64
3,294
EPS₩
1,887
1,834
2,046
2,420
2,908
3,346
3,486
3,609
3,508
3,745
3,399
5.19%
8.98%
—
22.99
EPS growth%
4.70
5.29
6.64
7.98
10.00
12.55
13.78
13.33
13.29
12.76
28.73
13.29
11.28
41
822.24
Bookvalue per sh₩
3,919
3,910
4,583
5,539
5,693
6,859
8,352
9,952
11,134
13,090
2,566
18.12%
13.51%
—
2,385
FCF per share₩
3,589
3,880
4,260
4,982
4,934
5,440
5,722
6,046
6,892
6,789
742.56
6.59%
8.37%
—
3,774
Dividend per sh₩
2,009
2,157
2,260
2,379
2,358
2,646
2,712
2,957
3,475
3,608
2,767
8.88%
7.59%
—
22.27
Div yield (avg)%
26.32
26.57
27.45
28.11
26.29
25.39
23.96
21.84
22.64
24.56
16.40
23.96
25.84
94
28.68
Payout ratio%
0.80
0.40
0.52
1.49
0.40
0.40
0.61
1.78
3.96
4.96
20.39
1.78
0.71
52
14.15
Shares (diluted)M
14.84
14.91
14.35
14.24
12.82
13.51
14.83
16.18
17.96
19.84
13.85
9.14%
3.75%
33
10.56
Buyback yield%
8.57
5.83
4.52
4.04
5.23
3.27
5.77
7.67
5.49
2.53
13.97
5.49
5.36
49
1.305
D/E ratiox
2.439
2.696
2.937
3.009
3.417
3.494
4.011
4.092
4.320
4.095
1.729
4.092
3.456
63
40.66
Enterprise value₩B
20.31
21.46
24.25
25.11
27.56
32.03
35.79
37.22
41.78
43.32
35.01
9.47%
9.22%
6
15.29
LT debt₩B
17.70
18.10
17.14
18.44
19.45
21.85
22.18
24.84
28.63
27.71
39.37
7.33%
4.55%
59
Revenue
₩38.58B
3.40%
1.00×
Cost of revenue
₩18.52B
3.20%
0.98×
Operating expenses
₩7.130B
3.21%
0.98×
Cash and investments
16.41%
Goodwill & intangibles
16.31%
Spread over hurdle
34.69%