8.874
Revenue₩B
21.48
22.57
23.79
25.64
27.11
28.23
29.73
30.94
31.94
33.29
9.937
4.19%
5.09%
8
27.45
Revenue growth%
15.87
18.16
18.62
19.18
18.97
20.36
22.88
21.22
21.46
24.23
20.84
21.46
19.77
20
29.57
Gross margin%
25.06
26.09
27.56
26.00
23.08
21.29
20.86
20.04
18.69
21.38
4.51
20.86
22.23
45
3.57
Operating margin%
4.46
3.49
5.43
7.42
7.16
4.46
6.01
6.38
8.89
6.19
24.21
6.19
6.10
39
7.02
Net margin%
23.73
22.58
20.14
18.92
19.14
18.97
20.47
23.10
24.66
27.29
8.81
23.10
21.53
39
25.21
P/E ratio (avg)x
42.55
43.86
49.82
52.97
57.62
62.23
72.67
76.58
81.73
88.45
14.01
76.58
59.93
47
34.55
EV/EBITx
23.94
23.42
23.28
23.83
20.44
20.56
19.47
18.91
19.56
21.13
15.76
19.56
20.85
18
21.52
FCF yield (avg)%
11.70
12.34
10.38
8.84
10.30
11.51
13.07
14.76
16.19
14.32
12.75
14.32
12.02
74
24.18
FCF margin%
30.62
27.77
29.17
28.16
29.79
30.03
28.04
30.05
29.65
27.56
3.37
29.65
29.41
36
1.269
FCF / Net incomex
1.599
1.872
2.136
2.307
2.434
2.769
2.765
3.040
3.256
3.276
1.439
3.040
2.599
89
18.42
ROIC%
14.77
14.40
12.64
11.58
12.06
9.76
12.30
12.06
10.36
12.77
29.85
12.06
12.18
71
9.22
Return on equity%
17.12
16.98
18.89
17.61
18.55
20.31
21.06
22.69
24.71
25.39
25.27
22.69
19.60
12
4.36
Return on assets%
15.23
16.93
15.72
17.53
15.67
15.26
15.87
13.83
13.72
11.52
9.18
13.83
15.46
49
764.48
EPS₩
731.51
657.44
675.04
741.41
699.43
713.40
646.28
699.51
661.08
638.51
797.08
(1.81%)
(0.99%)
—
22.51
EPS growth%
21.54
21.45
18.99
21.28
19.61
16.68
14.13
16.08
15.93
18.80
29.51
16.08
18.90
23
129.17
Bookvalue per sh₩
237.83
249.02
218.61
211.54
188.33
161.66
162.42
156.14
144.81
153.04
331.68
(4.07%)
(4.91%)
—
167.86
FCF per share₩
406.12
464.87
513.40
504.99
537.92
519.01
491.03
543.61
547.41
540.06
595.21
0.08%
3.78%
—
408.38
Dividend per sh₩
376.48
382.65
375.49
351.23
377.74
430.59
420.48
451.86
436.85
509.88
617.35
6.18%
3.82%
—
10.11
Div yield (avg)%
23.35
23.29
22.25
22.94
23.24
23.05
25.80
26.09
27.16
27.80
3.88
26.09
23.32
78
20.52
Payout ratio%
21.36
18.42
17.91
15.98
15.81
12.85
15.47
18.17
17.50
19.16
17.72
17.50
17.71
24
23.23
Shares (diluted)M
27.49
25.24
22.89
23.71
23.23
22.10
20.40
19.50
17.35
16.60
24.08
(6.51%)
(4.88%)
23
5.27
Buyback yield%
26.58
26.78
28.75
27.92
25.72
23.55
20.94
19.19
17.81
16.36
3.46
19.19
24.63
64
1.777
D/E ratiox
0.959
1.115
1.258
1.451
1.754
1.842
1.877
2.063
2.223
2.171
1.619
2.063
1.798
50
9.504
Enterprise value₩B
37.78
42.98
43.60
43.87
46.52
49.71
57.23
59.03
64.91
74.33
22.91
9.83%
7.81%
83
19.15
LT debt₩B
5.957
6.043
5.688
5.459
6.058
6.684
7.328
7.383
6.910
6.556
19.38
1.59%
0.57%
7
Revenue
₩33.29B
5.09%
1.00×
Cost of revenue
₩17.56B
5.37%
1.03×
Operating expenses
₩6.068B
4.58%
0.95×
Cash and investments
17.94%
Goodwill & intangibles
13.47%
Return on capital
128.54%
Spread over hurdle
120.62%