7.806
Revenue₩B
15.80
16.34
16.20
16.78
17.46
17.70
18.08
18.40
18.92
19.07
8.130
1.78%
2.09%
19
25.07
Revenue growth%
22.44
19.67
16.70
16.48
18.77
18.40
17.22
19.38
19.96
21.14
28.59
19.38
19.07
38
23.72
Gross margin%
20.38
22.73
25.04
25.85
27.23
25.42
24.78
22.77
23.16
25.17
18.80
24.78
24.91
73
22.34
Operating margin%
10.28
8.02
7.55
5.39
4.72
1.75
2.32
2.50
4.52
4.03
29.12
2.50
4.62
90
2.76
Net margin%
11.09
13.28
12.06
13.13
13.70
11.43
8.57
9.81
10.41
9.97
25.76
9.97
11.26
6
26.44
P/E ratio (avg)x
24.33
27.57
26.04
26.76
28.11
26.15
28.74
28.17
31.07
30.78
11.94
28.74
27.84
26
25.12
EV/EBITx
26.64
24.64
24.96
22.62
21.26
20.29
21.03
20.32
22.58
23.11
21.88
21.03
22.60
46
14.07
FCF yield (avg)%
12.22
13.15
15.21
15.68
14.32
12.28
10.71
10.76
13.19
15.46
15.37
12.28
13.17
11
14.13
FCF margin%
27.80
30.13
27.16
28.77
30.13
32.14
34.69
36.25
33.45
33.03
8.56
33.45
31.14
36
0.199
FCF / Net incomex
1.097
1.145
1.312
1.291
1.308
1.468
1.564
1.795
1.817
1.914
0.482
1.795
1.390
6
28.35
ROIC%
14.75
17.37
15.37
16.59
19.05
19.94
20.67
19.34
19.57
19.92
26.31
19.92
19.19
94
27.95
Return on equity%
22.06
22.41
25.37
26.11
27.10
24.77
26.38
24.12
25.52
23.04
27.50
24.77
25.07
14
3.83
Return on assets%
7.31
9.50
11.40
12.23
12.72
10.08
7.91
6.11
7.19
8.74
16.15
7.91
9.12
52
49.51
EPS₩
513.74
483.75
476.03
527.98
580.33
576.42
618.24
641.55
700.53
719.37
54.89
4.39%
4.72%
—
13.66
EPS growth%
13.35
15.02
15.07
15.28
13.52
14.24
14.95
15.99
14.28
16.76
14.84
14.95
14.98
89
119.39
Bookvalue per sh₩
158.37
136.78
149.41
162.48
144.12
139.78
141.85
139.89
127.09
113.15
57.50
(4.72%)
(3.00%)
—
182.58
FCF per share₩
252.38
251.34
233.96
246.24
236.72
218.44
243.95
256.50
271.50
280.94
218.93
3.48%
0.49%
—
190.55
Dividend per sh₩
274.94
265.15
255.24
241.56
222.86
245.18
227.34
198.55
180.37
156.90
42.91
(6.78%)
(4.61%)
—
22.99
Div yield (avg)%
14.82
15.41
12.49
9.88
11.80
9.51
12.36
11.69
12.26
13.46
24.03
12.26
12.31
81
29.64
Payout ratio%
24.92
22.62
23.00
25.74
23.29
21.06
18.56
18.68
19.26
20.43
8.49
19.26
21.84
25
33.56
Shares (diluted)M
43.88
43.68
47.31
54.56
58.33
61.19
72.11
78.64
87.11
88.99
34.44
8.82%
7.09%
17
18.85
Buyback yield%
31.17
33.17
31.93
33.78
36.61
38.37
39.15
37.23
37.82
34.93
19.52
37.82
35.77
47
0.214
D/E ratiox
0.806
0.846
0.828
0.929
0.965
0.961
0.906
0.885
0.984
1.022
1.495
0.961
0.918
13
14.65
Enterprise value₩B
7.032
6.988
6.159
5.434
4.793
4.605
4.180
3.977
3.589
3.772
10.78
(4.68%)
(5.72%)
51
13.21
LT debt₩B
13.95
15.95
16.70
17.52
18.63
21.22
22.02
24.24
23.51
22.06
1.271
3.44%
5.92%
10
Revenue
₩19.07B
2.09%
1.00×
Cost of revenue
₩12.84B
1.84%
0.98×
Operating expenses
₩4.430B
2.71%
1.06×
Cash and investments
16.22%
Spread over hurdle
(5.25%)