4.716
Revenue₩B
3.077
3.272
3.417
3.576
3.700
3.863
4.115
4.274
4.399
4.591
4.873
4.41%
4.38%
89
19.30
Revenue growth%
22.36
24.93
26.34
28.69
29.81
28.32
27.10
28.38
28.03
30.33
25.05
28.32
28.17
80
11.63
Gross margin%
26.65
25.85
26.41
28.85
27.16
28.12
25.91
27.05
27.34
27.65
7.16
27.34
27.11
77
22.70
Operating margin%
9.89
10.50
7.90
6.27
5.41
3.53
6.05
5.58
3.95
3.18
5.43
3.95
5.81
7
10.73
Net margin%
9.11
10.24
11.08
10.91
12.27
12.26
9.71
12.61
10.74
12.51
17.37
12.26
10.99
50
8.168
P/E ratio (avg)x
10.79
10.84
10.51
9.842
9.921
10.58
11.00
10.63
11.58
11.13
19.73
11.00
10.71
46
9.737
EV/EBITx
7.948
8.036
8.099
8.996
8.515
9.334
9.713
10.76
10.04
8.951
32.57
9.713
8.974
64
17.59
FCF yield (avg)%
15.61
18.03
19.55
20.87
22.13
22.02
21.76
23.56
23.90
23.04
19.21
23.04
21.89
76
16.63
FCF margin%
17.07
16.45
13.82
14.44
13.92
15.42
17.03
17.84
17.32
16.92
12.16
17.03
16.69
90
0.318
FCF / Net incomex
1.375
1.314
1.447
1.490
1.598
1.623
1.807
1.979
1.877
2.155
1.004
1.877
1.611
22
29.54
ROIC%
15.40
16.27
13.61
13.43
11.21
13.66
12.17
12.85
10.90
8.30
9.16
12.17
13.14
73
27.86
Return on equity%
19.14
20.68
17.77
19.95
22.13
22.55
24.80
24.09
21.75
24.45
23.66
24.09
21.94
29
19.07
Return on assets%
11.63
8.80
6.92
7.54
5.18
7.19
4.80
7.73
5.56
5.54
16.63
5.56
7.05
7
22.17
EPS₩
72.17
71.76
68.49
71.17
70.29
78.11
76.89
82.30
88.51
88.36
22.83
4.68%
2.59%
—
11.04
EPS growth%
16.72
17.00
17.11
17.59
16.28
13.81
11.28
11.21
14.15
12.36
22.44
12.36
15.21
86
44.81
Bookvalue per sh₩
55.75
61.98
57.83
59.76
67.26
66.39
71.57
70.26
78.90
83.12
48.45
4.32%
3.62%
—
35.22
FCF per share₩
24.35
26.96
25.88
28.20
26.20
25.42
22.35
22.67
24.52
26.79
52.16
0.44%
0.02%
—
16.96
Dividend per sh₩
18.88
18.80
17.76
16.40
17.30
15.56
13.47
11.84
10.77
9.79
55.01
(10.75%)
(7.19%)
—
17.24
Div yield (avg)%
0.79
3.43
5.51
6.58
7.32
5.90
3.53
1.89
1.57
0.40
16.94
1.89
3.48
18
14.62
Payout ratio%
23.75
26.74
28.28
27.67
28.90
30.95
29.91
29.97
29.95
31.79
22.25
29.97
29.40
49
16.29
Shares (diluted)M
14.73
15.58
14.43
15.98
16.09
17.35
15.57
17.09
17.18
17.58
15.97
1.79%
2.57%
19
14.17
Buyback yield%
3.44
3.88
2.86
3.06
2.22
0.40
1.70
1.03
1.45
1.02
7.35
1.03
1.96
82
1.343
D/E ratiox
0.877
0.968
0.982
0.918
0.999
1.085
1.125
1.209
1.228
1.237
0.115
1.209
1.042
61
0.501
Enterprise value₩B
1.806
1.894
2.035
2.117
2.318
2.128
2.009
2.109
1.986
1.842
2.382
(4.50%)
0.18%
85
5.052
LT debt₩B
5.021
5.125
5.346
5.260
4.981
5.369
5.572
5.059
5.302
4.853
4.772
(0.52%)
(1.10%)
17
Revenue
₩4.591B
4.38%
1.00×
Cost of revenue
₩2.705B
4.48%
1.01×
Operating expenses
₩1.085B
3.98%
0.96×
Goodwill & intangibles
17.19%
Cash and investments
16.51%
Spread over hurdle
(2.15%)