3.397
Revenue₩B
4.966
5.091
5.246
5.425
5.535
5.658
5.738
6.008
6.049
6.146
3.498
2.12%
2.33%
23
13.54
Revenue growth%
10.71
9.64
6.84
7.74
9.42
8.45
11.32
10.99
13.84
11.43
9.30
11.32
10.18
39
23.99
Gross margin%
25.63
26.34
25.98
23.13
20.16
20.73
18.74
19.19
16.61
14.73
2.25
18.74
20.44
55
18.88
Operating margin%
11.66
14.36
12.10
10.65
10.96
13.01
12.07
10.99
9.52
9.59
26.01
10.99
11.33
55
3.37
Net margin%
23.95
21.52
21.38
23.84
23.89
24.13
22.81
24.32
24.46
27.42
13.16
24.32
23.92
8
18.51
P/E ratio (avg)x
19.96
20.91
20.24
17.91
18.68
17.57
18.82
18.84
16.90
16.78
17.99
17.57
18.75
27
36.29
EV/EBITx
36.12
39.58
45.73
49.00
47.12
46.76
50.57
52.74
51.51
58.85
24.23
51.51
48.06
17
10.39
FCF yield (avg)%
6.06
8.51
7.90
10.57
7.60
6.59
8.27
7.03
9.31
11.39
12.80
8.27
8.09
77
16.17
FCF margin%
23.26
22.10
24.63
21.74
22.16
20.06
17.12
20.04
21.78
21.11
21.74
20.06
21.76
92
0.600
FCF / Net incomex
0.716
0.685
0.734
0.642
0.684
0.647
0.574
0.618
0.548
0.597
0.118
0.597
0.644
81
16.55
ROIC%
19.05
18.13
15.61
17.23
15.64
14.84
12.42
15.37
13.65
11.83
4.51
13.65
15.49
61
6.35
Return on equity%
18.95
18.70
19.85
22.00
22.70
20.28
20.23
18.61
19.10
17.46
2.05
19.10
19.47
75
16.10
Return on assets%
13.37
11.32
9.01
6.98
5.21
2.51
1.16
1.14
0.40
0.40
12.51
1.14
3.86
19
195.16
EPS₩
161.69
172.60
188.76
216.37
217.47
225.60
235.66
233.33
263.06
293.53
201.10
6.18%
5.80%
—
6.28
EPS growth%
9.74
7.92
8.22
6.74
8.68
7.58
8.31
7.13
6.05
7.05
3.02
7.13
7.75
87
186.88
Bookvalue per sh₩
142.09
164.11
186.33
214.91
227.52
227.76
262.84
288.00
340.19
349.45
231.67
8.96%
8.99%
—
122.86
FCF per share₩
298.42
258.16
266.32
278.76
297.80
309.99
276.09
255.25
227.87
246.28
220.37
(3.73%)
(1.81%)
—
233.87
Dividend per sh₩
360.73
392.25
451.64
529.65
532.74
601.11
610.04
605.15
641.36
614.79
186.93
2.91%
6.87%
—
22.50
Div yield (avg)%
27.01
26.58
27.60
30.38
32.51
32.69
35.00
33.70
33.87
35.14
22.50
33.87
32.60
25
26.51
Payout ratio%
17.53
16.56
15.67
17.86
19.54
17.31
20.07
19.74
18.98
20.94
6.86
19.74
18.42
8
16.04
Shares (diluted)M
14.27
13.50
15.19
13.79
15.38
17.32
17.25
18.56
19.66
20.30
15.81
5.70%
4.34%
27
20.95
Buyback yield%
16.75
18.90
20.99
18.03
20.10
19.84
18.84
16.47
17.09
15.04
15.18
17.09
18.43
91
1.081
D/E ratiox
1.270
1.268
1.142
1.177
1.075
1.148
1.240
1.241
1.335
1.358
1.408
1.241
1.240
6
1.932
Enterprise value₩B
2.766
2.647
2.972
2.720
2.864
2.899
2.707
3.014
3.086
2.959
2.184
0.65%
(0.41%)
30
0.264
LT debt₩B
8.600
9.768
11.53
11.83
12.18
12.74
14.02
14.44
15.46
15.57
1.605
5.04%
7.19%
21
Revenue
₩6.146B
2.33%
1.00×
Cost of revenue
₩4.020B
2.63%
1.03×
Operating expenses
₩1.358B
2.16%
0.98×
Goodwill & intangibles
20.12%
Cash and investments
16.73%
Property and equipment
16.42%
Spread over hurdle
(2.50%)