14.62
Revenue₩B
9.594
10.14
10.57
10.96
11.43
12.25
13.02
13.78
14.93
16.19
14.96
7.21%
5.75%
16
8.03
Revenue growth%
2.46
1.15
1.57
0.40
1.83
0.97
0.40
0.40
0.40
0.70
19.91
0.40
0.83
18
7.11
Gross margin%
22.80
21.19
21.12
19.02
18.77
20.85
18.67
17.86
16.13
18.52
14.48
18.52
18.90
42
27.89
Operating margin%
17.48
17.09
14.13
11.34
10.63
8.96
11.02
10.70
11.75
11.54
24.84
11.02
11.44
81
8.54
Net margin%
23.62
26.32
28.24
25.24
22.98
23.89
21.14
23.09
24.64
24.68
14.29
23.89
24.27
79
34.80
P/E ratio (avg)x
50.23
49.26
57.96
55.86
54.35
56.01
66.79
70.01
69.64
82.11
22.68
69.64
56.99
81
21.27
EV/EBITx
18.31
17.75
17.88
17.76
18.16
16.92
16.10
15.33
15.22
15.77
16.79
15.77
17.34
29
9.20
FCF yield (avg)%
25.30
27.11
26.72
29.31
30.26
29.18
26.75
24.24
25.89
27.63
10.15
26.75
26.93
91
25.32
FCF margin%
25.06
27.02
27.41
24.44
22.68
24.89
25.06
23.85
25.66
27.29
22.94
25.06
25.06
52
1.242
FCF / Net incomex
2.264
2.472
2.639
2.945
3.231
3.460
3.632
4.235
4.758
5.405
0.293
4.235
3.346
87
6.21
ROIC%
12.08
14.90
17.64
18.12
17.51
17.95
20.27
18.88
20.52
20.57
18.04
20.27
18.04
28
6.71
Return on equity%
22.94
20.80
19.84
21.95
21.99
19.05
17.84
15.41
14.66
15.48
27.31
15.48
19.45
34
16.87
Return on assets%
28.06
30.29
31.16
29.27
31.21
29.36
29.40
31.16
29.71
27.66
20.64
29.40
29.56
46
31.90
EPS₩
206.39
209.74
231.17
239.46
255.95
305.80
347.40
357.24
362.50
357.40
32.73
6.91%
6.33%
—
3.69
EPS growth%
25.31
26.57
28.79
26.32
26.78
26.70
25.29
24.70
24.02
22.66
11.38
24.70
25.82
84
102.78
Bookvalue per sh₩
130.41
129.86
126.82
122.43
139.73
162.33
172.17
172.18
195.17
192.70
94.32
6.64%
5.05%
—
121.25
FCF per share₩
82.89
78.14
69.06
62.65
55.07
56.28
49.17
47.18
51.30
51.36
67.16
(1.39%)
(4.92%)
—
62.08
Dividend per sh₩
60.54
63.05
55.29
59.14
60.54
64.89
59.50
56.11
55.23
60.13
26.08
(0.14%)
0.99%
—
9.92
Div yield (avg)%
22.85
23.72
24.10
23.18
24.67
22.89
24.18
26.43
24.58
24.31
7.90
24.31
24.14
34
8.98
Payout ratio%
32.11
35.07
35.74
37.51
34.65
35.26
36.91
38.30
39.96
37.05
13.46
37.05
36.33
70
72.10
Shares (diluted)M
96.70
93.32
97.96
112.2
123.5
132.3
154.2
167.8
185.6
201.2
76.52
10.26%
7.12%
64
16.41
Buyback yield%
26.26
26.77
27.56
27.99
27.43
24.62
24.91
25.46
24.15
27.07
2.72
24.91
26.52
83
0.160
D/E ratiox
0.176
0.185
0.188
0.205
0.200
0.218
0.229
0.254
0.270
0.297
0.773
0.254
0.211
77
16.13
Enterprise value₩B
8.994
8.939
8.693
9.333
10.43
10.84
10.39
10.39
11.00
10.05
5.588
(0.75%)
1.95%
78
7.841
LT debt₩B
17.20
17.56
15.41
13.88
12.36
10.62
10.77
11.01
9.583
10.16
12.13
(3.83%)
(4.48%)
57
Revenue
₩16.19B
5.75%
1.00×
Cost of revenue
₩8.804B
6.13%
1.04×
Operating expenses
₩3.319B
4.81%
0.91×
Cash and investments
16.35%
Spread over hurdle
(1.04%)