8.335
Revenue₩B
4.405
4.566
4.770
4.939
5.139
5.265
5.404
5.724
6.101
6.278
8.737
4.08%
3.95%
58
18.23
Revenue growth%
21.77
23.80
21.43
23.81
23.22
25.08
24.07
22.55
25.28
26.58
9.02
25.08
23.80
11
27.89
Gross margin%
23.18
23.70
21.96
22.67
24.36
22.46
22.48
24.98
22.06
22.09
8.12
22.46
22.58
84
23.53
Operating margin%
28.61
26.95
27.62
28.51
27.14
26.39
23.84
22.25
22.30
19.44
14.28
22.30
26.67
27
13.42
Net margin%
2.60
2.23
1.46
2.74
0.40
0.46
0.58
1.90
4.86
7.58
14.80
1.90
2.06
65
7.959
P/E ratio (avg)x
32.12
32.29
29.49
27.41
29.74
31.72
35.51
36.42
34.92
38.28
13.54
35.51
32.21
35
24.86
EV/EBITx
52.47
55.55
59.43
70.14
79.53
80.45
86.09
88.86
103.4
104.9
37.03
88.86
79.99
30
7.13
FCF yield (avg)%
4.35
3.43
5.01
5.90
6.09
5.41
4.95
7.86
6.61
5.36
13.27
5.41
5.39
92
29.30
FCF margin%
1.73
0.47
0.40
0.40
1.24
0.40
0.40
0.79
0.40
0.44
15.64
0.40
0.42
77
0.682
FCF / Net incomex
0.647
0.678
0.762
0.816
0.923
0.888
0.925
1.093
1.123
1.192
1.406
1.093
0.905
50
23.50
ROIC%
25.86
27.25
24.30
22.22
22.44
19.74
21.55
18.84
20.84
23.17
6.05
20.84
22.33
27
6.50
Return on equity%
11.25
10.56
12.94
15.18
15.87
16.72
14.13
14.65
16.59
18.69
2.18
16.59
14.91
55
26.12
Return on assets%
21.41
20.27
20.28
21.44
23.21
23.85
22.31
19.71
21.22
20.63
7.31
21.22
21.31
81
840.65
EPS₩
1,331
1,310
1,414
1,617
1,770
1,736
1,960
2,262
2,414
2,498
921.86
7.13%
6.62%
—
26.11
EPS growth%
11.24
10.40
7.65
8.32
8.80
6.44
5.32
5.74
7.44
8.67
4.18
6.44
7.98
76
670.60
Bookvalue per sh₩
291.51
270.92
289.53
307.21
328.57
332.61
328.27
323.39
340.38
325.29
629.81
(0.20%)
1.79%
—
797.61
FCF per share₩
679.84
767.27
859.86
844.00
915.21
1,013
1,144
1,290
1,539
1,628
304.96
12.21%
10.48%
—
946.25
Dividend per sh₩
125.41
130.61
131.97
144.70
140.37
139.64
129.72
138.17
148.39
141.66
906.05
0.18%
0.58%
—
12.12
Div yield (avg)%
16.27
17.45
15.81
14.40
14.54
15.40
18.30
18.84
21.69
21.33
9.51
18.84
16.86
80
26.12
Payout ratio%
16.29
19.05
18.93
21.07
23.29
26.11
26.28
24.69
22.37
20.94
18.24
24.69
21.72
24
3.598
Shares (diluted)M
6.048
5.983
6.518
7.403
7.420
8.586
9.169
10.36
12.17
12.64
3.510
11.24%
9.13%
11
28.88
Buyback yield%
8.02
6.88
6.86
5.12
7.90
7.44
9.83
8.15
8.05
8.61
8.88
8.15
7.96
21
1.703
D/E ratiox
1.326
1.488
1.525
1.487
1.663
1.727
1.909
1.951
2.006
2.235
0.308
1.951
1.695
70
2.499
Enterprise value₩B
1.555
1.554
1.710
1.561
1.427
1.531
1.747
1.846
2.029
2.150
2.261
8.54%
2.36%
91
5.390
LT debt₩B
8.223
7.969
8.520
8.669
8.180
7.579
8.466
8.538
8.604
9.727
6.922
3.53%
3.10%
36
Revenue
₩6.278B
3.95%
1.00×
Cost of revenue
₩3.038B
4.40%
1.04×
Operating expenses
₩1.153B
3.10%
0.92×
Cash and investments
18.26%
Goodwill & intangibles
15.41%
Spread over hurdle
87.07%