15.81
Revenue₩B
9.590
10.35
11.06
11.67
12.62
13.91
15.08
16.39
18.07
19.59
16.30
9.18%
8.07%
79
26.59
Revenue growth%
7.88
7.06
8.27
9.70
11.72
9.33
6.48
7.71
6.69
6.05
10.00
6.69
7.79
67
16.14
Gross margin%
29.52
32.02
32.56
31.90
34.05
35.93
34.84
35.96
36.15
36.21
14.10
35.96
34.45
63
12.96
Operating margin%
23.76
26.26
26.68
27.63
27.47
30.19
28.47
28.54
26.41
27.96
23.15
28.47
27.55
70
17.13
Net margin%
26.46
24.07
23.77
24.79
23.29
21.62
23.44
24.83
26.19
26.88
15.22
24.83
24.43
82
34.07
P/E ratio (avg)x
44.06
48.95
47.72
47.33
51.21
48.37
48.33
54.26
60.29
67.30
28.40
54.26
48.66
27
35.90
EV/EBITx
20.39
22.59
24.30
27.32
30.84
32.72
31.67
35.02
36.66
41.28
32.75
35.02
31.25
23
16.27
FCF yield (avg)%
25.27
25.68
28.46
30.35
28.38
25.84
25.95
24.43
21.82
23.54
10.91
24.43
25.76
84
4.73
FCF margin%
4.91
3.07
2.17
4.30
4.82
6.07
8.06
10.35
10.38
10.01
4.39
10.01
5.49
93
1.560
FCF / Net incomex
0.174
0.150
0.157
0.156
0.168
0.151
0.147
0.148
0.139
0.130
0.871
0.147
0.150
36
28.11
ROIC%
15.38
13.25
15.73
13.59
13.67
15.07
14.86
15.57
14.98
15.20
20.05
15.07
15.02
51
16.12
Return on equity%
20.41
21.46
23.41
24.07
22.39
23.35
24.68
25.01
24.78
23.86
23.64
24.68
23.64
21
18.86
Return on assets%
1.68
1.27
2.89
3.79
6.76
4.04
2.42
4.61
5.49
2.85
28.55
4.04
3.34
82
628.82
EPS₩
1,303
1,450
1,660
1,709
1,955
2,177
2,300
2,219
2,438
2,812
670.69
7.54%
7.98%
—
13.21
EPS growth%
8.85
9.43
7.84
7.36
8.85
9.30
11.56
11.42
9.82
12.19
28.39
11.42
9.36
41
908.44
Bookvalue per sh₩
1,755
1,734
1,777
2,021
2,026
2,122
2,178
2,530
2,733
3,077
1,213
8.72%
7.38%
—
1,117
FCF per share₩
290.64
280.39
265.09
289.74
325.04
382.51
421.61
480.87
550.61
595.97
1,241
12.89%
8.13%
—
1,061
Dividend per sh₩
1,253
1,189
1,047
917.94
989.12
944.27
862.13
946.38
975.40
860.22
1,031
(2.75%)
(3.27%)
—
4.98
Div yield (avg)%
29.30
30.18
31.09
31.93
33.21
34.13
35.85
36.21
38.09
37.15
23.92
36.21
33.67
51
15.79
Payout ratio%
19.11
20.16
22.39
23.10
23.70
26.40
24.67
21.84
21.21
21.69
13.38
21.84
22.12
64
18.44
Shares (diluted)M
20.05
22.73
25.45
27.95
27.57
27.27
26.81
27.45
26.10
29.15
17.96
1.12%
3.11%
74
10.97
Buyback yield%
4.76
4.28
1.85
0.84
0.40
0.40
0.40
1.02
2.14
0.80
24.60
0.80
0.93
20
0.247
D/E ratiox
1.358
1.250
1.390
1.528
1.609
1.858
2.114
2.168
2.174
2.460
0.237
2.168
1.733
88
5.308
Enterprise value₩B
13.19
13.34
12.15
12.81
13.24
13.45
13.26
12.27
12.50
13.11
15.20
(0.21%)
0.56%
70
10.61
LT debt₩B
6.729
6.541
6.147
5.706
5.759
5.223
5.548
5.555
5.897
6.365
16.78
2.02%
(0.78%)
46
Revenue
₩19.59B
8.07%
1.00×
Cost of revenue
₩12.07B
8.16%
1.01×
Operating expenses
₩3.963B
7.97%
0.99×
Cash and investments
21.49%
Goodwill & intangibles
16.44%
Spread over hurdle
20.69%