21.91
Revenue₩B
69.64
71.45
75.96
78.27
79.79
83.44
87.30
90.80
94.13
96.30
22.41
3.83%
3.56%
32
20.68
Revenue growth%
4.61
7.34
6.69
5.85
3.93
6.53
8.57
9.23
11.51
14.21
14.24
9.23
7.02
66
10.08
Gross margin%
19.71
16.76
17.09
15.88
16.36
16.73
19.37
21.14
18.76
21.64
7.08
19.37
17.92
54
19.81
Operating margin%
11.31
11.19
13.93
15.47
15.83
14.18
14.93
16.62
15.19
17.17
25.83
15.19
15.06
74
13.91
Net margin%
18.12
15.59
16.04
14.04
16.84
13.93
13.74
13.55
15.93
13.63
2.69
13.74
14.81
44
15.65
P/E ratio (avg)x
23.68
28.21
28.42
30.43
29.87
33.69
38.38
45.28
48.52
56.59
25.10
45.28
32.06
70
33.00
EV/EBITx
26.02
26.47
28.57
29.45
31.94
29.99
32.14
30.09
27.34
30.31
15.94
30.09
29.72
65
20.24
FCF yield (avg)%
28.33
28.32
26.20
28.97
27.07
26.12
24.60
25.14
26.93
28.82
20.17
26.12
27.00
94
27.66
FCF margin%
27.38
26.27
23.28
26.19
26.66
26.50
27.06
27.04
24.25
25.82
11.22
26.50
26.38
29
1.438
FCF / Net incomex
2.422
2.276
2.669
2.883
3.292
3.133
3.144
3.016
3.388
3.226
0.489
3.144
3.074
89
15.52
ROIC%
36.10
38.95
39.84
41.76
44.62
44.25
45.04
42.79
44.82
47.64
24.56
44.82
43.52
23
4.33
Return on equity%
0.40
2.47
0.40
0.40
0.40
1.21
0.40
0.40
0.40
0.40
12.52
0.40
0.40
66
27.38
Return on assets%
8.71
9.32
10.21
12.49
13.86
12.57
14.08
16.52
16.09
17.36
9.47
16.09
13.22
55
254.32
EPS₩
302.31
302.18
337.62
394.89
452.54
452.52
495.79
552.14
660.48
674.09
267.60
8.30%
8.24%
—
14.07
EPS growth%
9.50
12.19
15.10
14.66
13.97
14.91
12.80
12.30
10.91
10.69
13.37
12.30
12.55
66
191.73
Bookvalue per sh₩
202.30
201.67
224.59
251.68
239.30
258.77
254.69
264.26
252.37
244.32
419.94
0.42%
2.13%
—
286.29
FCF per share₩
206.83
216.39
207.37
210.65
224.15
243.33
266.18
254.87
254.70
265.84
426.19
3.47%
2.01%
—
217.21
Dividend per sh₩
570.22
655.50
706.27
729.77
721.78
838.53
837.61
913.06
1,074
1,281
382.80
12.15%
9.45%
—
19.18
Div yield (avg)%
14.32
16.25
13.46
11.19
12.49
10.15
9.70
11.73
11.17
11.52
27.21
11.17
11.62
30
17.76
Payout ratio%
28.98
27.83
30.77
32.37
30.80
33.19
34.70
32.38
34.03
31.70
9.81
33.19
32.04
19
88.68
Shares (diluted)M
100.6
94.42
100.1
104.8
97.84
95.41
91.22
91.16
88.66
89.44
89.21
(1.78%)
(0.30%)
43
3.15
Buyback yield%
27.40
28.84
31.56
28.71
28.11
30.19
28.29
26.77
29.58
26.69
28.05
28.29
28.50
88
0.896
D/E ratiox
1.595
1.707
1.618
1.532
1.489
1.462
1.384
1.549
1.642
1.811
0.981
1.549
1.572
50
72.35
Enterprise value₩B
42.04
45.67
43.57
49.58
55.43
62.42
58.22
65.25
71.71
67.13
36.82
3.90%
6.15%
94
36.82
LT debt₩B
5.932
6.586
7.376
7.858
9.281
10.18
9.778
10.53
12.27
12.08
9.547
5.42%
8.05%
29
Revenue
₩96.30B
3.56%
1.00×
Cost of revenue
₩57.17B
3.78%
1.02×
Operating expenses
₩12.07B
2.83%
0.93×
Cash and investments
16.93%
Goodwill & intangibles
16.76%
Spread over hurdle
14.75%