2.898
Revenue₩B
7.424
8.136
8.668
9.594
10.40
11.45
12.76
13.75
14.74
15.83
3.172
8.76%
8.77%
80
4.00
Revenue growth%
25.34
25.65
24.24
24.89
27.76
29.00
31.70
30.84
33.22
32.12
12.29
31.70
28.38
43
4.20
Gross margin%
25.14
23.61
26.15
27.41
27.56
26.61
29.00
26.06
23.24
25.89
11.18
26.06
26.11
50
14.40
Operating margin%
14.48
15.90
14.46
16.05
14.18
13.75
15.91
13.90
13.16
14.60
24.32
13.90
14.47
14
15.58
Net margin%
19.50
22.08
24.71
27.06
27.02
27.70
30.13
29.59
28.24
28.42
13.49
28.42
27.38
86
13.99
P/E ratio (avg)x
17.72
17.70
17.33
17.81
16.75
17.28
16.88
15.68
14.68
13.26
9.616
15.68
17.08
70
12.09
EV/EBITx
19.97
19.06
20.26
21.54
19.45
20.95
23.28
23.80
22.86
20.67
20.66
22.86
20.81
45
22.53
FCF yield (avg)%
23.18
22.70
24.58
26.96
29.82
29.12
28.49
28.18
25.43
27.32
28.06
28.18
27.14
37
19.04
FCF margin%
20.11
20.25
23.15
25.80
23.87
25.91
25.59
22.66
25.03
27.78
13.59
25.59
24.45
30
0.268
FCF / Net incomex
1.140
1.168
1.211
1.101
1.162
1.027
0.991
0.887
0.917
0.790
0.312
0.917
1.064
49
28.32
ROIC%
10.60
12.23
9.84
8.92
10.48
9.23
7.33
5.34
4.20
3.96
23.32
5.34
9.08
48
3.45
Return on equity%
21.38
22.39
24.48
21.48
19.64
21.02
18.76
16.73
13.89
14.69
7.86
16.73
20.33
26
17.79
Return on assets%
3.77
6.29
7.63
6.84
4.21
2.59
3.88
4.14
6.32
8.61
5.15
4.14
5.25
14
1,281
EPS₩
1,906
1,852
2,002
2,063
2,071
2,153
2,096
2,169
2,250
2,375
1,427
2.78%
2.13%
—
14.79
EPS growth%
24.26
24.18
27.12
25.57
23.37
24.22
27.02
24.49
24.98
27.28
11.54
24.98
24.73
42
723.13
Bookvalue per sh₩
534.73
541.97
521.20
503.07
456.19
397.57
351.34
346.81
324.36
321.88
1,636
(6.74%)
(5.24%)
—
1,509
FCF per share₩
1,810
1,921
1,957
1,838
1,948
2,061
2,330
2,457
2,486
2,439
327.28
4.59%
3.31%
—
1,465
Dividend per sh₩
1,117
1,114
1,075
1,139
1,196
1,272
1,371
1,373
1,417
1,258
497.98
1.02%
0.21%
—
26.46
Div yield (avg)%
0.40
2.80
4.83
1.96
3.63
3.98
1.03
2.71
0.75
0.40
14.78
1.03
2.34
32
4.08
Payout ratio%
8.02
9.88
11.79
9.36
9.74
10.70
8.96
6.94
8.41
11.07
12.73
8.96
9.55
35
8.158
Shares (diluted)M
8.689
8.741
8.670
9.719
9.765
9.775
10.04
9.458
10.05
10.81
8.064
2.05%
1.45%
11
3.41
Buyback yield%
20.69
18.87
21.33
23.32
22.73
21.82
19.12
19.40
18.17
15.83
20.74
19.12
20.04
23
0.381
D/E ratiox
0.112
0.098
0.087
0.074
0.067
0.068
0.065
0.055
0.053
0.051
0.645
0.055
0.068
6
11.24
Enterprise value₩B
10.08
10.81
12.30
12.36
12.55
14.26
14.10
16.48
18.17
18.93
10.53
8.56%
8.30%
86
15.30
LT debt₩B
6.550
7.055
6.451
5.737
5.132
5.340
4.731
4.982
4.584
4.188
10.97
(3.98%)
(4.67%)
57
Revenue
₩15.83B
8.77%
1.00×
Cost of revenue
₩11.08B
8.77%
1.00×
Operating expenses
₩2.724B
8.67%
0.99×
Cash and investments
17.30%
Goodwill & intangibles
16.00%
Spread over hurdle
(4.46%)