629.1
Revenue₩B
1,113
1,107
1,148
1,151
1,182
1,223
1,215
1,244
1,278
1,324
703.7
2.30%
2.12%
73
24.20
Revenue growth%
20.56
23.11
25.96
23.59
24.68
23.01
24.11
27.04
25.93
23.47
19.39
24.11
23.85
27
23.76
Gross margin%
20.85
21.33
19.10
16.20
16.56
16.76
14.86
14.61
15.00
12.41
8.18
14.86
16.38
11
9.12
Operating margin%
12.70
10.61
8.99
7.09
4.79
2.69
5.61
6.29
7.45
9.38
7.52
6.29
7.27
37
26.37
Net margin%
30.19
33.08
34.19
35.85
33.65
36.22
35.33
35.74
36.76
37.09
8.69
36.22
35.53
71
7.578
P/E ratio (avg)x
21.05
23.50
26.84
28.29
32.91
32.41
30.99
29.51
30.15
35.60
29.52
30.99
29.83
21
28.00
EV/EBITx
15.71
15.64
15.78
18.26
17.36
19.25
20.27
19.61
20.42
20.88
9.066
20.27
18.75
66
4.90
FCF yield (avg)%
6.70
7.36
5.24
3.10
0.61
0.40
0.40
2.32
0.40
0.40
14.76
0.40
1.47
24
28.04
FCF margin%
14.46
15.40
16.68
16.90
17.81
18.89
19.92
19.71
17.20
20.11
16.23
19.71
17.51
51
0.654
FCF / Net incomex
1.739
1.476
1.453
1.442
1.251
1.247
1.310
1.244
1.327
1.414
0.447
1.310
1.371
40
6.31
ROIC%
24.04
21.82
21.09
20.90
19.19
19.23
21.65
23.97
25.97
26.59
7.03
23.97
21.74
23
27.51
Return on equity%
2.27
0.40
0.67
2.02
3.76
4.24
5.30
2.52
3.03
4.03
25.44
4.03
2.77
91
19.62
Return on assets%
10.61
11.00
10.04
8.68
10.75
8.53
8.02
7.72
5.68
7.18
24.47
7.72
8.60
46
21,529
EPS₩
29,386
29,704
33,211
34,077
32,606
32,729
33,932
37,473
37,348
37,195
22,180
2.67%
1.71%
—
22.90
EPS growth%
28.41
27.84
27.89
25.80
27.44
27.98
28.27
29.60
31.32
31.36
5.22
29.60
28.12
54
19,873
Bookvalue per sh₩
42,921
40,841
46,081
52,471
59,307
58,867
57,472
59,845
66,837
76,796
34,833
5.30%
6.78%
—
15,357
FCF per share₩
53,332
51,557
52,539
62,144
67,433
69,141
68,420
66,382
79,172
77,507
16,250
2.82%
5.41%
—
34,932
Dividend per sh₩
51,849
50,060
54,834
55,455
53,325
63,439
70,689
72,840
76,457
76,755
36,684
7.56%
4.96%
—
2.05
Div yield (avg)%
12.14
14.62
17.52
18.24
18.40
21.31
21.48
24.00
21.17
22.28
2.00
21.48
19.78
73
12.08
Payout ratio%
14.17
12.76
13.22
11.10
10.65
11.33
14.17
13.29
11.93
9.71
16.87
11.93
12.34
7
25.14
Shares (diluted)M
26.86
29.25
28.06
31.92
30.54
28.15
27.34
29.98
34.04
34.32
24.94
2.36%
2.09%
50
4.45
Buyback yield%
21.86
24.42
21.90
24.02
25.72
24.97
22.12
21.69
24.29
25.21
18.58
24.29
24.16
72
1.713
D/E ratiox
0.376
0.340
0.357
0.357
0.356
0.396
0.429
0.447
0.507
0.565
0.740
0.447
0.386
8
939.4
Enterprise value₩B
752.3
690.2
696.8
654.8
626.9
552.9
496.0
544.4
585.8
548.8
563.2
(2.63%)
(2.23%)
48
225.9
LT debt₩B
696.6
638.2
681.2
631.8
633.2
699.4
659.2
618.0
571.6
606.7
835.0
(0.85%)
(0.73%)
18
Revenue
₩1.324T
2.12%
1.00×
Cost of revenue
₩706.0B
1.90%
0.98×
Operating expenses
₩297.4B
1.81%
0.97×
Goodwill & intangibles
18.80%
Cash and investments
17.27%
Return on capital
191.71%
Spread over hurdle
181.99%