15.44
Revenue₩B
14.57
15.83
16.93
18.38
20.05
22.06
23.42
25.96
28.79
30.91
16.86
9.04%
8.84%
58
28.28
Revenue growth%
31.51
30.79
28.58
31.56
33.05
35.90
36.59
36.35
34.10
34.41
10.70
35.90
33.57
69
25.17
Gross margin%
30.23
28.15
26.06
27.73
25.69
25.09
24.80
23.78
24.45
27.33
20.90
24.80
25.88
7
20.43
Operating margin%
8.49
7.81
9.17
10.67
11.27
13.58
16.05
15.99
17.95
15.64
12.98
15.99
12.43
6
12.49
Net margin%
16.29
13.85
11.97
9.06
10.54
11.29
8.46
9.16
9.44
10.28
7.69
9.44
10.41
25
10.92
P/E ratio (avg)x
53.30
52.41
54.16
54.80
52.79
56.39
59.50
65.52
67.55
74.36
36.92
65.52
55.60
93
29.49
EV/EBITx
12.06
13.02
12.51
13.27
12.97
14.39
14.20
16.26
17.89
20.26
25.26
16.26
13.74
16
25.44
FCF yield (avg)%
4.35
6.61
7.19
7.26
5.70
3.26
0.89
2.38
1.20
2.73
9.62
2.38
3.80
17
26.37
FCF margin%
5.10
3.46
1.21
2.50
2.70
1.37
1.91
4.57
5.85
7.63
15.99
4.57
3.08
74
0.854
FCF / Net incomex
1.385
1.469
1.625
1.852
1.753
1.838
1.901
2.156
2.325
2.698
0.475
2.156
1.845
73
23.07
ROIC%
16.79
15.01
15.65
16.21
15.57
17.37
14.46
16.04
15.99
18.10
28.75
16.04
16.01
58
12.93
Return on equity%
9.80
10.07
10.68
8.57
10.74
11.32
8.75
8.92
8.64
10.07
15.83
8.92
9.93
77
9.29
Return on assets%
21.42
22.27
19.59
19.85
21.08
20.73
21.23
19.65
21.21
18.81
28.64
20.73
20.91
9
111.52
EPS₩
112.08
103.50
96.49
98.28
88.11
85.25
79.37
84.72
88.20
88.39
113.85
0.07%
(3.62%)
—
18.74
EPS growth%
24.65
26.46
26.02
24.06
25.86
24.40
27.16
26.14
28.13
30.80
12.68
27.16
26.08
55
173.51
Bookvalue per sh₩
361.92
374.88
411.74
409.72
413.43
432.97
489.35
523.02
520.09
545.26
104.12
5.69%
5.75%
—
311.43
FCF per share₩
127.64
129.17
141.68
157.97
168.48
184.52
203.98
201.31
219.00
246.80
232.73
7.93%
6.24%
—
57.90
Dividend per sh₩
203.39
202.21
224.55
230.39
224.13
216.57
214.26
224.29
224.63
240.08
81.65
1.38%
2.08%
—
27.76
Div yield (avg)%
0.40
0.40
0.40
0.40
0.52
0.45
0.40
0.40
2.51
1.58
28.23
0.45
0.40
10
5.88
Payout ratio%
1.39
0.42
1.49
2.04
4.43
1.74
3.43
4.31
5.64
4.26
14.16
4.26
2.74
34
15.33
Shares (diluted)M
16.56
16.42
16.07
16.26
18.68
18.48
21.39
20.50
23.86
24.48
15.52
5.56%
3.66%
12
5.79
Buyback yield%
10.05
9.95
10.67
10.22
11.92
10.10
9.07
9.96
10.59
11.68
15.37
10.10
10.16
51
0.972
D/E ratiox
0.615
0.520
0.553
0.563
0.595
0.508
0.531
0.479
0.427
0.444
0.808
0.479
0.525
77
2.110
Enterprise value₩B
32.95
34.38
34.86
33.75
36.48
36.54
41.70
44.76
45.80
45.58
17.23
4.56%
4.52%
90
12.18
LT debt₩B
14.17
15.21
16.68
16.42
17.41
15.66
15.60
17.37
18.53
17.14
5.512
(0.31%)
2.24%
40
Revenue
₩30.91B
8.84%
1.00×
Cost of revenue
₩13.33B
8.65%
0.98×
Operating expenses
₩7.364B
9.18%
1.03×
Cash and investments
19.15%
Goodwill & intangibles
15.16%
Spread over hurdle
15.20%