3.573
Revenue₩B
2.805
2.945
3.153
3.361
3.547
3.815
4.173
4.382
4.783
5.172
3.652
7.83%
7.26%
52
3.33
Revenue growth%
12.24
13.11
10.73
8.50
8.29
6.53
5.20
4.04
2.37
3.43
14.23
4.04
7.41
46
21.69
Gross margin%
21.29
18.30
17.95
15.01
16.29
13.51
12.79
10.14
7.47
6.49
20.20
10.14
14.26
42
8.00
Operating margin%
19.88
17.34
14.56
16.45
17.26
15.69
13.96
16.15
17.75
18.28
8.34
16.15
16.85
92
24.63
Net margin%
23.74
22.72
22.68
20.02
22.52
24.84
24.01
22.60
20.82
20.58
4.41
22.60
22.64
42
12.58
P/E ratio (avg)x
25.87
23.83
21.23
19.53
21.39
19.12
19.50
18.42
19.39
19.73
36.34
19.39
19.63
46
16.45
EV/EBITx
13.13
14.64
15.70
14.24
14.26
15.23
15.43
15.88
16.15
16.55
34.73
15.88
15.33
43
5.61
FCF yield (avg)%
9.38
8.56
6.85
7.17
9.34
7.49
4.55
3.68
3.37
5.00
12.81
4.55
7.01
10
29.42
FCF margin%
5.28
7.51
7.10
8.58
6.93
7.06
9.34
9.98
10.62
9.27
7.92
9.34
8.05
72
0.313
FCF / Net incomex
0.268
0.298
0.271
0.309
0.343
0.318
0.311
0.326
0.330
0.370
0.653
0.326
0.314
68
14.50
ROIC%
16.66
18.78
19.61
17.47
15.94
18.34
19.89
17.47
15.32
15.06
3.15
17.47
17.47
53
9.46
Return on equity%
20.41
20.57
20.21
18.61
20.40
19.03
18.59
16.48
15.86
18.56
4.37
18.56
18.82
21
2.69
Return on assets%
12.77
11.38
12.04
14.02
12.43
13.60
11.48
8.80
10.17
9.51
12.52
10.17
11.76
85
154.19
EPS₩
107.86
113.10
117.79
108.52
100.07
106.25
121.37
133.78
140.19
156.60
164.95
9.37%
4.39%
—
12.33
EPS growth%
20.12
21.98
21.40
19.22
17.92
19.94
22.40
20.07
21.26
23.88
15.28
21.26
20.69
80
133.54
Bookvalue per sh₩
145.18
136.35
136.66
133.97
144.85
124.12
112.15
111.28
104.07
96.02
186.48
(7.89%)
(3.40%)
—
89.56
FCF per share₩
110.38
101.53
90.39
96.31
86.10
79.27
78.71
74.18
79.02
69.92
242.80
(4.08%)
(5.53%)
—
53.37
Dividend per sh₩
35.55
35.92
35.68
37.54
35.98
38.83
38.69
40.55
41.73
43.34
191.17
3.79%
1.78%
—
4.70
Div yield (avg)%
26.74
24.99
24.10
24.64
21.83
22.21
24.50
27.01
26.44
23.77
14.19
24.50
24.57
16
28.30
Payout ratio%
18.81
18.91
16.66
18.81
17.11
15.53
13.33
12.12
9.52
9.09
10.33
12.12
16.09
84
6.206
Shares (diluted)M
8.513
9.762
10.66
10.66
10.27
11.19
12.74
15.10
16.75
16.82
6.329
10.37%
8.64%
67
29.71
Buyback yield%
28.93
28.66
31.41
33.22
33.77
33.76
32.15
34.58
31.63
32.27
29.82
32.27
32.21
16
1.059
D/E ratiox
1.058
1.085
1.223
1.241
1.193
1.233
1.184
1.307
1.485
1.568
1.124
1.307
1.228
16
2.501
Enterprise value₩B
0.845
0.810
0.790
0.716
0.697
0.732
0.721
0.740
0.813
0.747
1.785
1.38%
(0.79%)
82
4.030
LT debt₩B
0.836
0.928
1.081
1.220
1.242
1.322
1.405
1.397
1.473
1.551
3.671
4.54%
7.41%
65
Revenue
₩5.172B
7.26%
1.00×
Cost of revenue
₩3.510B
7.08%
0.98×
Operating expenses
₩1.222B
7.83%
1.05×
Cash and investments
16.37%
Goodwill & intangibles
16.11%
Spread over hurdle
(2.72%)