5.585
Revenue₩B
7.209
7.188
7.207
7.208
7.251
7.560
7.787
8.045
8.066
8.195
5.942
2.48%
1.58%
57
28.79
Revenue growth%
13.87
10.91
11.78
10.36
12.97
13.93
11.06
13.68
11.83
14.13
8.68
13.68
12.40
56
11.11
Gross margin%
27.00
28.72
25.90
27.42
25.52
26.66
28.66
30.15
31.64
34.53
16.39
30.15
28.04
14
27.76
Operating margin%
3.92
1.46
2.13
4.15
5.59
4.33
4.06
1.36
2.28
0.92
3.18
2.28
3.10
32
25.90
Net margin%
8.33
8.94
10.03
8.99
6.88
6.35
6.96
5.47
4.66
2.12
11.26
5.47
6.92
9
17.82
P/E ratio (avg)x
18.74
16.57
15.00
16.14
13.78
13.61
14.60
15.10
15.01
16.02
32.26
15.01
15.06
22
36.88
EV/EBITx
29.37
27.83
31.81
34.35
33.48
37.00
37.55
42.65
43.19
41.61
36.97
41.61
35.68
75
20.72
FCF yield (avg)%
23.77
21.41
19.03
17.08
18.33
16.35
17.77
19.08
19.12
19.58
12.29
19.08
19.06
93
15.88
FCF margin%
21.86
21.49
19.11
20.03
22.35
23.80
22.74
20.90
23.54
24.55
4.70
23.54
22.10
71
1.719
FCF / Net incomex
2.160
2.585
3.093
3.604
3.759
4.498
5.210
5.349
5.451
6.380
0.607
5.349
4.128
41
12.52
ROIC%
3.66
2.38
3.47
2.63
2.42
0.98
0.40
0.40
0.40
0.40
21.00
0.40
1.68
9
5.15
Return on equity%
11.41
11.33
9.89
12.23
14.74
16.78
16.42
13.74
14.71
17.64
21.93
16.42
14.22
12
14.02
Return on assets%
22.98
24.50
23.45
22.58
21.20
22.06
22.08
23.36
25.15
28.04
13.68
23.36
23.17
49
348.50
EPS₩
544.08
600.01
688.96
737.34
766.17
820.70
887.84
886.98
974.75
991.73
366.61
5.30%
7.05%
—
16.27
EPS growth%
27.49
26.96
28.54
26.00
27.36
27.37
29.20
31.42
30.32
31.89
11.04
30.32
28.02
76
77.20
Bookvalue per sh₩
205.14
188.03
198.91
225.17
250.28
280.10
269.50
279.57
271.44
277.72
439.15
2.10%
3.07%
—
434.05
FCF per share₩
517.42
580.69
557.18
577.75
632.63
672.43
672.72
644.81
666.63
717.45
305.56
2.55%
3.51%
—
144.53
Dividend per sh₩
437.72
504.77
570.52
630.32
696.42
717.71
743.14
816.82
844.78
972.48
193.61
6.91%
9.08%
—
14.70
Div yield (avg)%
23.07
23.14
24.16
25.21
23.79
22.38
21.81
19.01
18.90
18.03
7.65
19.01
22.73
70
25.44
Payout ratio%
5.69
6.01
5.01
2.99
0.40
0.40
1.44
3.71
1.85
3.06
26.35
1.85
3.02
11
6.999
Shares (diluted)M
7.369
8.229
8.999
9.718
11.74
13.31
13.35
15.99
18.26
18.91
6.808
9.99%
10.36%
23
18.64
Buyback yield%
10.77
13.30
10.51
13.11
14.37
16.82
15.78
15.69
15.42
16.81
7.28
15.78
14.89
67
0.844
D/E ratiox
0.062
0.058
0.049
0.048
0.043
0.038
0.041
0.037
0.033
0.032
0.523
0.037
0.042
78
5.344
Enterprise value₩B
11.49
10.71
10.10
11.28
10.95
11.70
12.33
12.15
13.62
14.97
2.249
6.46%
3.18%
60
2.547
LT debt₩B
4.217
4.720
4.806
4.460
4.529
4.397
4.830
5.394
5.978
6.061
7.767
6.00%
4.74%
27
Revenue
₩8.195B
1.58%
1.00×
Cost of revenue
₩4.482B
1.23%
0.97×
Operating expenses
₩2.036B
1.95%
1.04×
Goodwill & intangibles
18.11%
Cash and investments
17.84%
Spread over hurdle
(5.05%)