20.95
Revenue₩B
33.62
34.62
35.81
37.05
38.02
38.81
40.55
42.78
44.27
45.48
23.31
3.65%
3.55%
15
18.30
Revenue growth%
18.95
19.84
20.68
19.97
18.68
19.84
20.70
22.97
22.91
22.38
23.21
22.38
20.32
12
20.85
Gross margin%
21.30
22.99
21.75
24.34
22.53
25.08
24.01
22.03
22.58
20.70
10.37
22.58
22.55
59
14.69
Operating margin%
20.77
23.15
20.42
22.05
19.17
18.93
18.54
16.53
14.79
17.17
11.19
17.17
19.05
58
15.92
Net margin%
10.52
11.77
11.65
13.24
10.31
9.87
9.54
9.46
9.13
6.69
15.18
9.46
10.09
43
15.93
P/E ratio (avg)x
36.58
40.28
43.70
44.61
42.81
49.82
51.50
55.41
64.37
71.41
7.325
55.41
47.21
66
13.20
EV/EBITx
22.71
25.72
28.61
29.04
27.73
31.64
31.94
33.62
32.18
33.63
16.24
32.18
30.34
10
28.56
FCF yield (avg)%
22.52
20.41
21.96
23.44
21.83
23.44
26.39
26.44
25.24
24.59
26.02
25.24
23.44
35
27.08
FCF margin%
24.17
22.73
24.07
25.91
26.40
24.37
22.32
25.24
23.81
21.93
24.56
23.81
24.12
42
0.151
FCF / Net incomex
0.200
0.209
0.223
0.249
0.246
0.273
0.278
0.246
0.251
0.264
1.445
0.264
0.248
11
8.11
ROIC%
13.90
14.73
17.24
14.89
14.81
15.80
15.95
18.12
19.69
17.31
22.79
17.31
15.88
32
18.07
Return on equity%
29.87
28.44
26.03
23.46
25.66
26.12
25.65
26.41
28.77
29.30
4.89
26.41
26.27
6
18.13
Return on assets%
14.12
11.71
9.68
9.35
12.28
13.66
14.25
13.26
11.86
13.21
24.86
13.26
12.75
48
533.26
EPS₩
688.09
612.35
541.03
503.95
565.71
587.57
535.61
561.36
509.33
450.02
577.55
(4.47%)
(3.50%)
—
9.32
EPS growth%
20.65
22.90
24.84
22.28
21.14
19.05
19.33
18.88
17.99
15.68
10.53
18.88
19.99
63
535.41
Bookvalue per sh₩
1,221
1,171
1,320
1,360
1,506
1,736
1,722
1,734
1,808
1,969
731.84
5.50%
4.44%
—
294.64
FCF per share₩
293.58
269.02
254.56
224.54
242.29
230.94
250.58
256.88
264.57
288.35
287.02
3.54%
0.04%
—
162.49
Dividend per sh₩
1,197
1,265
1,235
1,382
1,447
1,431
1,538
1,674
1,554
1,556
410.53
1.46%
2.05%
—
7.22
Div yield (avg)%
2.39
1.51
1.30
2.68
1.23
0.40
0.69
2.52
5.25
6.47
27.97
2.52
1.95
28
24.75
Payout ratio%
8.41
8.05
5.24
6.09
8.26
6.09
7.12
9.89
9.63
10.96
17.72
9.63
8.16
20
18.91
Shares (diluted)M
32.09
36.87
44.27
47.03
47.48
50.96
57.68
69.58
69.89
72.37
18.67
8.80%
9.23%
44
20.77
Buyback yield%
28.44
29.91
29.32
27.40
27.09
25.87
24.25
24.95
23.41
22.26
2.84
24.25
26.48
6
1.260
D/E ratiox
0.344
0.334
0.327
0.325
0.286
0.289
0.281
0.265
0.235
0.230
1.538
0.265
0.287
43
15.41
Enterprise value₩B
21.07
21.31
21.46
19.83
21.82
21.32
19.79
22.11
22.04
23.21
2.739
1.25%
0.03%
49
13.76
LT debt₩B
14.42
13.34
13.86
15.40
15.30
15.62
16.95
19.02
21.12
19.78
2.823
5.27%
2.74%
28
Revenue
₩45.48B
3.55%
1.00×
Cost of revenue
₩30.43B
3.70%
1.01×
Operating expenses
₩11.17B
3.85%
1.03×
Goodwill & intangibles
16.21%
Spread over hurdle
(0.92%)