38.25
Revenue₩B
23.99
25.22
26.45
27.33
28.84
30.54
32.48
34.21
35.22
40.01
46.92
5.20%
4.41%
77
2.83
Revenue growth%
28.70
28.80
29.39
30.11
27.26
25.61
26.26
24.73
22.80
25.42
12.80
25.61
27.98
59
13.13
Gross margin%
21.60
24.59
26.10
24.38
26.09
27.92
25.80
27.10
24.31
14.03
23.28
26.09
25.19
28
3.81
Operating margin%
17.88
16.16
16.90
17.30
18.15
16.54
18.23
17.98
17.06
20.16
5.17
17.98
17.18
32
13.76
Net margin%
3.37
6.09
8.34
5.52
3.28
3.86
2.83
3.26
3.92
23.64
28.32
3.28
3.89
67
18.38
P/E ratio (avg)x
22.92
25.90
28.16
26.69
26.41
27.27
30.78
35.66
40.95
9.218
14.58
30.78
26.98
26
7.749
EV/EBITx
21.80
22.88
22.71
22.95
24.27
23.05
21.81
21.53
22.47
14.68
15.60
22.47
22.59
24
11.98
FCF yield (avg)%
30.03
32.23
30.34
27.58
27.27
26.08
23.44
26.12
26.05
27.52
15.30
26.08
27.28
35
26.96
FCF margin%
13.89
12.34
10.32
7.64
10.06
7.79
7.85
8.42
11.12
23.97
24.70
8.42
10.19
27
1.478
FCF / Net incomex
0.973
0.998
1.062
1.235
1.232
1.203
1.184
1.174
1.399
1.638
1.719
1.203
1.179
20
25.20
ROIC%
28.59
29.49
30.39
31.98
31.86
33.49
36.40
38.06
37.08
4.60
2.99
36.40
31.92
42
19.44
Return on equity%
35.24
32.40
30.61
33.18
32.45
32.02
32.59
33.97
31.82
16.16
27.77
32.45
32.52
13
18.23
Return on assets%
31.98
29.77
26.95
24.57
23.36
20.57
17.86
19.09
16.60
5.37
3.17
19.09
23.97
18
311.29
EPS₩
407.12
393.02
397.54
386.33
441.12
517.40
586.91
605.51
604.56
331.21
342.48
9.37%
5.42%
—
28.74
EPS growth%
12.40
11.93
14.28
13.83
12.94
11.21
13.57
15.65
16.27
5.19
10.97
13.57
13.25
80
755.04
Bookvalue per sh₩
463.36
512.58
488.13
431.13
448.47
500.01
529.10
495.31
452.39
1,043
534.41
0.97%
0.52%
—
644.61
FCF per share₩
1,352
1,396
1,434
1,616
1,733
2,032
2,306
2,668
2,967
657.72
647.26
12.92%
9.41%
—
803.77
Dividend per sh₩
416.66
405.98
455.31
488.87
554.80
522.94
510.32
546.34
538.99
452.59
890.51
1.97%
1.00%
—
3.27
Div yield (avg)%
14.71
14.60
15.64
16.03
14.23
13.63
11.42
13.79
14.60
20.28
15.19
13.79
14.41
74
26.36
Payout ratio%
23.91
25.21
27.84
30.83
30.53
33.46
36.25
33.26
35.50
17.63
27.70
33.46
30.68
37
31.61
Shares (diluted)M
35.43
38.24
41.63
45.22
52.51
59.25
59.10
57.39
56.24
31.59
32.86
4.46%
5.34%
54
13.04
Buyback yield%
11.32
9.40
8.34
7.34
4.56
3.69
4.23
5.23
6.82
15.26
27.33
4.56
7.08
85
1.010
D/E ratiox
1.320
1.304
1.176
1.257
1.227
1.143
1.142
1.268
1.156
1.108
1.410
1.156
1.236
39
29.62
Enterprise value₩B
29.42
29.65
30.56
31.10
29.27
31.57
30.72
28.80
32.80
22.59
32.86
1.07%
0.24%
37
28.25
LT debt₩B
51.12
56.16
56.71
61.55
61.13
72.17
78.25
85.81
90.56
21.47
2.787
8.03%
8.74%
32
Revenue
₩35.22B
4.41%
1.00×
Cost of revenue
₩21.27B
4.48%
1.01×
Operating expenses
₩3.857B
4.13%
0.97×
Cash and investments
21.09%
Goodwill & intangibles
16.06%
Spread over hurdle
16.81%