8.468
Revenue₩B
9.752
10.28
10.34
10.61
10.84
11.13
11.41
11.52
12.10
12.40
8.638
2.72%
2.84%
23
16.30
Revenue growth%
14.99
17.52
14.56
12.57
14.04
13.92
15.79
17.74
14.98
14.96
22.78
14.98
14.97
63
11.52
Gross margin%
12.90
11.35
11.63
9.29
7.50
8.41
8.82
5.97
7.66
9.72
4.12
8.41
9.06
93
3.23
Operating margin%
11.75
14.16
15.99
14.40
16.21
17.92
18.86
16.91
17.81
20.61
26.82
17.92
16.56
19
17.45
Net margin%
13.79
14.11
11.75
13.25
12.03
13.43
10.57
10.76
13.04
14.24
22.27
13.04
13.14
71
35.83
P/E ratio (avg)x
44.56
51.81
59.97
60.68
68.36
71.20
69.90
76.17
85.93
89.31
21.98
76.17
69.13
55
33.07
EV/EBITx
57.28
60.29
60.23
60.60
57.25
56.56
62.77
62.65
59.45
61.40
31.88
61.40
60.26
14
6.86
FCF yield (avg)%
26.26
28.84
27.96
30.18
30.64
32.80
31.87
29.63
29.37
29.65
17.56
29.65
29.64
38
15.69
FCF margin%
33.36
30.92
29.09
32.01
29.94
27.27
29.38
31.79
31.95
32.90
20.29
31.79
31.36
75
1.299
FCF / Net incomex
1.919
2.172
2.362
2.453
2.421
2.547
2.512
2.838
2.957
2.823
0.388
2.823
2.482
33
23.89
ROIC%
3.92
4.61
2.68
4.09
1.16
2.39
3.62
1.10
0.40
0.40
21.41
1.10
2.53
94
5.74
Return on equity%
13.65
11.00
12.77
10.29
13.08
12.62
12.31
14.54
12.74
14.63
26.97
12.74
12.75
50
23.49
Return on assets%
27.75
27.43
29.52
30.63
33.59
31.78
30.74
28.03
26.92
27.96
10.98
28.03
28.77
81
97.81
EPS₩
64.61
72.75
78.38
86.62
97.72
96.41
105.97
120.87
116.20
137.90
101.53
7.13%
8.64%
—
6.86
EPS growth%
1.32
1.77
0.40
0.40
0.40
0.87
1.75
1.12
0.40
1.49
11.17
1.12
1.00
53
30.13
Bookvalue per sh₩
122.33
110.11
98.96
89.60
96.56
102.23
91.24
85.37
83.49
77.19
114.97
(4.38%)
(4.43%)
—
62.96
FCF per share₩
98.03
92.34
90.44
94.27
109.11
109.98
118.36
110.93
118.39
126.39
109.38
2.98%
2.39%
—
95.85
Dividend per sh₩
107.20
117.30
120.68
106.07
99.06
96.18
86.18
79.08
81.53
75.48
106.09
(5.29%)
(3.20%)
—
21.75
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.83
2.94
1.38
0.40
0.40
7.64
0.83
0.40
18
29.73
Payout ratio%
18.39
17.58
16.87
17.40
18.01
15.31
14.10
13.04
11.58
11.37
17.50
13.04
16.09
76
76.93
Shares (diluted)M
92.79
101.3
117.6
122.1
123.2
130.9
132.7
130.2
129.0
132.7
74.19
1.50%
4.38%
94
12.93
Buyback yield%
17.80
16.40
18.42
18.50
16.04
16.46
15.04
17.97
19.40
19.47
22.73
17.97
17.89
47
0.478
D/E ratiox
1.188
1.371
1.362
1.293
1.442
1.577
1.597
1.539
1.631
1.879
0.770
1.597
1.491
64
1.273
Enterprise value₩B
7.089
6.456
5.599
5.597
5.562
5.179
5.134
4.465
3.955
4.244
5.410
(5.27%)
(4.77%)
47
1.936
LT debt₩B
4.976
5.242
5.427
5.877
6.195
5.726
5.012
5.038
4.807
4.612
13.60
(5.73%)
(0.29%)
50
Revenue
₩12.40B
2.84%
1.00×
Cost of revenue
₩8.679B
2.84%
1.00×
Operating expenses
₩2.588B
2.15%
0.93×
Cash and investments
18.96%
Goodwill & intangibles
15.87%
Spread over hurdle
(6.40%)