9.680
Revenue₩B
9.493
10.18
11.23
12.01
12.73
13.66
14.72
16.11
17.80
19.20
10.06
8.57%
8.12%
83
19.74
Revenue growth%
26.61
27.94
26.81
27.12
27.83
26.91
27.49
28.50
29.74
28.11
9.78
28.11
27.66
64
27.40
Gross margin%
22.76
22.83
23.18
22.90
20.76
18.36
19.47
17.27
15.82
15.16
18.29
17.27
20.11
88
5.52
Operating margin%
6.01
7.63
9.76
7.86
10.66
8.82
9.44
8.84
7.74
7.17
29.94
8.82
8.34
13
6.08
Net margin%
23.01
24.99
22.31
24.11
22.93
25.81
24.01
25.14
26.45
24.20
4.38
25.14
24.15
12
16.32
P/E ratio (avg)x
24.97
26.74
29.55
32.17
30.73
33.65
33.79
32.10
34.64
36.95
17.05
33.79
32.14
90
22.45
EV/EBITx
59.07
53.51
50.81
45.46
41.05
42.36
42.22
45.40
48.95
51.03
32.15
45.40
47.21
78
22.20
FCF yield (avg)%
23.53
21.07
20.78
20.20
20.11
21.28
21.16
19.18
19.58
17.30
19.67
19.58
20.49
24
22.27
FCF margin%
13.11
15.89
15.05
15.80
14.73
13.42
10.67
12.12
10.67
10.09
17.63
10.67
13.26
78
1.707
FCF / Net incomex
1.589
1.568
1.803
1.768
1.759
1.748
1.866
2.004
1.851
1.805
1.746
1.851
1.785
30
14.69
ROIC%
16.39
18.17
16.06
17.00
17.31
18.49
16.85
19.32
16.71
15.47
9.05
16.85
16.92
87
17.67
Return on equity%
21.53
19.83
17.42
15.41
16.51
17.39
16.35
13.50
14.77
12.58
19.04
14.77
16.43
66
3.49
Return on assets%
24.57
25.74
22.96
23.95
25.37
22.81
21.82
20.51
19.97
17.44
29.98
20.51
22.89
80
112.00
EPS₩
82.50
89.94
94.78
95.36
86.21
86.97
78.30
69.87
63.10
69.25
124.83
(4.29%)
(1.89%)
—
23.37
EPS growth%
24.57
22.60
20.86
22.81
23.13
24.06
26.65
27.63
26.68
29.23
6.82
26.68
24.32
66
113.19
Bookvalue per sh₩
64.58
64.89
62.79
69.76
72.94
75.69
81.89
80.17
80.46
83.66
45.81
2.78%
3.77%
—
46.70
FCF per share₩
35.78
36.32
37.19
38.86
43.01
43.99
46.84
48.90
54.49
66.10
126.41
8.97%
7.48%
—
125.75
Dividend per sh₩
173.67
173.76
167.00
182.40
211.93
213.79
230.85
267.17
252.59
279.51
109.39
5.69%
5.62%
—
28.40
Div yield (avg)%
19.99
17.25
17.64
15.19
15.05
13.70
12.16
11.78
13.67
14.52
23.76
13.67
14.79
80
29.92
Payout ratio%
15.49
17.79
18.25
16.22
18.67
16.60
17.13
18.17
20.08
19.45
2.63
18.17
17.98
18
97.32
Shares (diluted)M
86.19
79.83
88.82
95.05
100.5
89.97
83.34
85.69
91.53
98.63
94.09
(0.38%)
0.14%
90
23.15
Buyback yield%
24.04
24.87
24.68
23.37
23.32
23.96
24.49
25.69
24.01
21.94
22.42
24.01
24.03
22
0.557
D/E ratiox
2.115
2.179
2.424
2.577
2.486
2.357
2.660
2.888
3.338
3.162
1.238
2.888
2.531
71
16.84
Enterprise value₩B
8.394
8.656
8.438
8.329
9.911
9.777
11.55
12.20
12.09
13.27
7.209
6.02%
5.13%
79
5.606
LT debt₩B
13.35
12.31
12.72
13.19
12.85
13.21
12.56
11.94
12.51
12.18
19.00
(1.06%)
(0.06%)
50
Revenue
₩19.20B
8.12%
1.00×
Cost of revenue
₩13.44B
8.16%
1.00×
Operating expenses
₩3.405B
7.30%
0.93×
Cash and investments
17.78%
Spread over hurdle
(1.46%)