18.04
Revenue₩B
14.48
14.62
14.39
14.59
14.89
14.93
15.19
15.54
15.89
15.89
20.07
1.31%
0.99%
13
11.17
Revenue growth%
18.98
18.37
17.78
16.63
16.73
19.57
20.46
22.34
24.46
25.23
11.32
22.34
19.28
46
13.62
Gross margin%
15.44
16.39
16.39
14.82
16.94
17.22
19.92
21.02
21.82
19.54
19.52
19.92
17.08
66
11.47
Operating margin%
26.75
25.19
25.53
26.02
27.47
26.55
23.99
21.68
20.22
20.34
12.20
21.68
25.36
56
2.19
Net margin%
26.50
27.86
26.53
27.33
26.54
28.94
30.53
30.46
28.30
28.65
8.78
28.94
28.08
94
11.18
P/E ratio (avg)x
54.42
55.99
55.75
64.51
74.85
84.86
86.56
91.51
97.06
108.9
19.71
91.51
79.85
30
21.77
EV/EBITx
36.65
42.86
41.79
41.95
39.50
39.35
43.25
47.07
47.62
50.90
10.12
47.07
42.41
93
24.75
FCF yield (avg)%
14.08
13.70
13.33
13.91
16.90
15.19
15.05
13.36
14.85
14.23
4.78
14.85
14.16
21
14.68
FCF margin%
24.24
23.71
22.97
21.04
20.47
18.95
19.38
22.35
22.56
19.81
12.60
19.81
21.69
89
0.245
FCF / Net incomex
1.177
1.193
1.304
1.256
1.114
1.189
1.282
1.361
1.250
1.321
0.115
1.282
1.253
73
4.61
ROIC%
5.72
3.89
3.80
6.13
5.27
8.06
9.67
8.09
6.66
5.21
10.54
8.06
5.92
43
26.06
Return on equity%
29.03
30.26
28.01
27.67
27.65
27.50
27.92
27.25
28.77
27.03
10.04
27.50
27.80
57
11.05
Return on assets%
10.83
10.00
11.68
14.54
13.87
12.12
12.71
15.29
13.60
12.65
12.53
12.71
12.68
78
4,399
EPS₩
18,873
20,255
21,747
24,968
26,268
26,832
29,464
35,465
36,203
38,527
4,702
7.96%
7.98%
—
3.12
EPS growth%
25.13
25.79
24.24
23.81
24.46
23.73
24.86
24.82
27.37
29.94
8.66
24.86
24.84
90
14,965
Bookvalue per sh₩
4,098
4,340
4,517
4,686
4,521
4,448
4,579
4,772
5,079
4,934
6,122
1.76%
1.86%
—
12,583
FCF per share₩
7,084
7,895
7,348
7,323
6,607
7,334
7,826
7,461
7,513
8,360
13,163
4.82%
2.26%
—
9,082
Dividend per sh₩
11,050
10,868
10,468
11,314
11,926
13,946
15,618
16,972
19,339
20,217
12,077
11.13%
7.27%
—
4.44
Div yield (avg)%
13.87
12.97
11.94
9.55
11.99
10.80
11.95
10.81
9.00
7.93
16.82
10.80
11.37
53
10.86
Payout ratio%
36.04
37.00
38.58
39.75
40.43
40.34
41.96
39.06
40.37
38.59
12.40
40.34
39.41
11
1.047
Shares (diluted)M
1.698
1.701
1.902
2.257
2.532
2.735
2.856
3.238
3.899
4.253
1.022
10.93%
11.43%
84
8.66
Buyback yield%
28.94
29.67
30.99
32.85
35.45
34.35
32.71
32.96
34.51
35.80
16.85
34.35
32.90
60
0.381
D/E ratiox
1.070
1.104
0.990
1.003
0.901
0.902
0.816
0.703
0.601
0.624
1.083
0.703
0.902
79
22.01
Enterprise value₩B
12.23
12.68
12.02
11.54
12.11
10.74
11.80
11.59
12.68
13.35
21.26
1.96%
0.39%
85
2.947
LT debt₩B
22.45
25.09
24.05
25.23
27.71
31.30
28.94
27.06
25.04
24.63
15.06
(2.33%)
1.50%
91
Revenue
₩15.89B
0.99%
1.00×
Cost of revenue
₩10.65B
1.32%
1.03×
Operating expenses
₩3.677B
0.32%
0.94×
Goodwill & intangibles
16.12%
Spread over hurdle
(3.70%)