1.618
Revenue₩B
2.441
2.495
2.447
2.419
2.400
2.356
2.356
2.401
2.418
2.456
1.778
0.46%
0.16%
6
12.88
Revenue growth%
29.55
32.01
31.10
33.70
34.04
31.40
34.14
35.65
35.70
38.11
18.77
35.65
33.87
55
11.77
Gross margin%
5.81
8.42
7.09
7.97
9.94
11.02
10.78
9.21
6.30
4.80
5.64
9.21
8.19
58
19.77
Operating margin%
14.56
17.10
18.68
18.54
16.21
18.93
21.43
21.14
19.09
20.00
8.50
20.00
18.81
93
7.60
Net margin%
25.57
23.56
24.20
26.54
27.83
28.88
30.45
32.17
32.37
29.78
4.22
30.45
28.36
24
7.531
P/E ratio (avg)x
10.23
10.11
11.19
11.27
13.02
13.85
13.01
15.18
14.23
16.48
25.39
14.23
13.01
56
11.55
EV/EBITx
9.510
9.385
10.43
10.06
9.225
9.289
8.740
7.831
7.802
7.414
19.97
7.831
9.257
37
7.76
FCF yield (avg)%
11.83
9.87
9.95
11.21
12.50
10.94
9.89
9.92
7.45
5.20
12.42
9.89
9.93
7
28.74
FCF margin%
4.29
2.66
4.85
6.60
7.53
5.78
2.86
4.42
1.65
1.04
3.51
2.86
4.36
32
1.228
FCF / Net incomex
2.144
2.531
2.651
2.843
3.221
3.474
3.696
3.861
3.850
4.212
0.998
3.850
3.348
87
6.52
ROIC%
4.08
1.58
0.40
0.40
1.36
0.57
1.55
0.40
2.63
2.24
15.55
1.55
1.46
83
10.10
Return on equity%
32.44
33.28
34.34
31.54
30.80
31.43
29.20
31.66
34.12
36.59
13.81
31.66
32.05
89
25.89
Return on assets%
13.24
11.00
8.99
7.49
7.44
8.45
8.20
10.91
12.17
12.24
14.11
10.91
9.95
39
20.81
EPS₩
18.75
20.33
21.17
24.14
26.31
27.91
28.22
29.20
29.36
29.08
21.78
2.02%
5.57%
—
25.09
EPS growth%
27.83
28.46
25.63
28.45
31.25
31.81
30.08
28.81
27.54
29.13
26.06
29.13
28.64
42
13.13
Bookvalue per sh₩
4.89
5.29
6.02
6.56
6.12
6.69
6.37
6.36
6.96
6.46
3.82
1.08%
2.17%
—
9.33
FCF per share₩
17.95
19.45
22.62
25.19
27.47
27.17
29.56
31.28
36.85
36.49
16.38
5.84%
9.27%
—
19.04
Dividend per sh₩
15.22
16.53
17.08
18.53
20.66
23.18
27.12
31.44
36.75
41.43
16.98
14.93%
10.07%
—
10.20
Div yield (avg)%
3.50
4.48
4.30
6.57
7.08
8.44
6.64
7.05
5.48
6.05
29.24
6.64
6.31
15
20.47
Payout ratio%
30.97
33.63
36.31
38.23
38.68
37.53
36.73
35.81
33.28
34.05
3.17
35.81
36.06
61
37.38
Shares (diluted)M
37.59
35.59
36.34
40.45
40.71
43.48
43.69
47.16
51.61
52.22
35.41
5.11%
3.12%
73
24.99
Buyback yield%
12.67
11.54
11.65
14.48
12.61
14.08
15.71
12.92
12.72
10.79
5.01
12.92
12.70
14
0.548
D/E ratiox
0.638
0.648
0.760
0.884
0.873
0.984
1.113
1.196
1.219
1.374
0.103
1.196
0.934
70
0.964
Enterprise value₩B
1.398
1.448
1.451
1.405
1.343
1.592
1.813
1.751
1.819
1.823
0.719
6.31%
2.39%
92
1.932
LT debt₩B
1.366
1.367
1.561
1.632
1.651
1.844
2.089
2.093
2.266
2.485
1.267
8.52%
7.34%
55
Revenue
₩2.456B
0.16%
1.00×
Cost of revenue
₩1.536B
0.32%
1.02×
Operating expenses
₩414.4M
0.26%
1.01×
Cash and investments
18.35%
Goodwill & intangibles
16.48%
Spread over hurdle
43.93%