9.418
Revenue₩B
18.16
18.12
18.62
19.20
19.76
20.46
21.19
21.75
22.66
22.97
10.30
3.05%
2.33%
45
11.91
Revenue growth%
27.65
24.90
23.04
24.19
21.81
20.44
19.25
18.33
16.19
14.95
25.42
18.33
21.12
58
5.62
Gross margin%
33.36
35.82
38.28
36.52
34.84
33.64
33.23
32.17
30.26
33.05
27.57
33.05
33.50
50
10.81
Operating margin%
7.67
8.90
7.76
6.69
6.81
8.00
5.15
4.81
6.71
4.79
7.16
5.15
6.76
40
24.62
Net margin%
31.54
28.73
26.37
26.79
28.16
25.34
28.23
26.91
26.56
29.37
25.39
26.91
27.53
40
6.236
P/E ratio (avg)x
24.88
22.39
21.67
21.74
21.59
19.06
18.60
20.50
20.45
18.73
36.20
19.06
21.04
14
14.60
EV/EBITx
58.63
60.18
62.46
67.07
72.85
85.71
98.71
116.3
128.1
145.4
18.12
116.3
79.28
8
28.61
FCF yield (avg)%
12.77
10.08
12.94
12.23
9.72
6.78
8.44
10.35
10.66
11.96
12.01
10.35
10.51
17
26.06
FCF margin%
27.12
28.39
30.23
27.29
26.73
26.30
25.82
28.73
29.44
27.32
13.45
27.32
27.30
57
1.625
FCF / Net incomex
1.399
1.418
1.553
1.778
2.024
2.312
2.671
2.901
3.288
3.328
1.707
2.901
2.168
41
28.14
ROIC%
27.04
24.25
26.30
29.16
28.71
27.58
27.50
27.62
26.70
29.02
29.22
27.58
27.54
20
9.97
Return on equity%
11.17
13.77
14.08
12.41
11.54
13.60
13.04
14.94
13.24
14.00
6.80
13.60
13.42
76
5.81
Return on assets%
3.28
5.21
4.19
3.08
5.32
3.49
1.71
2.11
1.34
1.26
17.07
1.71
3.18
72
162.53
EPS₩
165.85
185.19
223.56
252.19
250.20
262.68
314.88
349.33
373.00
391.87
177.56
9.39%
8.70%
—
21.63
EPS growth%
24.31
22.16
19.73
20.68
21.02
21.26
21.18
24.10
25.97
28.33
16.30
24.10
21.71
43
49.87
Bookvalue per sh₩
287.44
326.32
332.57
326.18
378.58
419.73
412.17
491.27
539.90
636.54
173.61
10.95%
9.28%
—
89.98
FCF per share₩
123.85
125.54
132.94
142.70
138.33
154.92
143.97
159.20
155.34
147.33
218.46
1.27%
2.80%
—
168.89
Dividend per sh₩
51.33
50.61
48.20
44.75
44.47
44.83
48.00
43.09
39.13
41.15
190.96
(1.54%)
(2.79%)
—
12.52
Div yield (avg)%
0.69
0.40
1.16
2.03
0.40
2.34
2.10
1.44
0.40
3.15
21.40
2.10
1.30
15
3.34
Payout ratio%
12.21
14.72
15.52
16.91
16.85
15.75
13.40
12.02
12.22
11.85
8.90
12.22
14.06
77
25.76
Shares (diluted)M
38.51
38.39
44.40
50.66
50.75
58.35
58.56
59.79
60.92
59.10
25.78
3.09%
5.62%
30
22.39
Buyback yield%
3.64
1.15
3.33
2.22
2.07
2.90
0.77
0.40
1.19
0.40
15.48
0.77
1.63
90
1.303
D/E ratiox
0.808
0.964
1.079
1.248
1.292
1.393
1.412
1.556
1.754
1.914
1.736
1.556
1.342
66
17.35
Enterprise value₩B
17.10
15.97
18.73
18.45
17.78
18.77
19.93
22.97
25.05
26.27
12.88
8.12%
4.13%
48
1.769
LT debt₩B
7.553
7.270
7.245
6.985
7.167
7.898
7.971
8.541
8.014
8.694
3.409
3.94%
1.21%
34
Revenue
₩22.97B
2.33%
1.00×
Cost of revenue
₩16.08B
2.33%
1.00×
Operating expenses
₩4.696B
2.14%
0.98×
Cash and investments
14.56%
Spread over hurdle
(5.87%)