3.926
Revenue₩B
10.46
10.81
10.77
11.11
11.50
11.67
11.98
12.26
12.36
12.57
4.056
1.80%
2.05%
10
12.88
Revenue growth%
22.96
24.36
27.15
24.17
25.90
25.46
27.89
30.15
31.32
34.03
22.10
30.15
26.53
45
2.01
Gross margin%
20.30
18.51
17.10
17.88
15.53
16.03
14.99
17.82
16.87
15.70
25.28
16.03
16.99
50
28.00
Operating margin%
4.86
2.88
4.58
4.92
4.31
5.31
5.24
3.06
2.41
1.79
27.05
3.06
4.44
35
25.08
Net margin%
29.45
28.46
25.55
24.80
23.01
23.86
25.28
27.78
25.26
23.27
5.04
25.26
25.27
75
20.44
P/E ratio (avg)x
18.91
19.65
22.76
24.89
27.77
26.43
30.21
33.29
36.71
40.02
32.53
33.29
27.10
90
37.75
EV/EBITx
43.33
42.44
43.95
45.82
42.92
40.46
46.15
51.06
50.63
50.96
14.80
50.63
44.89
85
21.60
FCF yield (avg)%
17.15
16.76
19.07
21.24
22.09
23.77
23.64
23.93
23.77
22.73
13.37
23.77
22.41
58
12.90
FCF margin%
23.41
25.00
25.96
25.37
26.86
29.12
30.77
28.97
29.62
26.91
13.52
29.12
26.89
55
1.674
FCF / Net incomex
1.876
1.826
2.100
2.255
2.609
3.037
3.091
2.969
3.305
3.582
0.937
3.091
2.789
71
27.19
ROIC%
3.69
2.94
2.45
0.78
3.19
3.82
1.08
3.71
5.58
5.39
6.56
3.82
3.44
54
21.69
Return on equity%
23.67
22.45
24.26
23.28
23.31
20.98
23.06
20.76
20.16
18.06
22.57
20.76
22.75
66
9.64
Return on assets%
12.93
14.13
15.16
15.80
17.31
15.13
13.88
11.75
14.46
11.93
3.56
13.88
14.29
44
52.67
EPS₩
35.98
31.51
28.28
28.94
30.98
30.05
30.02
28.96
30.78
31.26
55.48
0.18%
(1.26%)
—
13.27
EPS growth%
3.72
0.90
1.27
0.40
0.97
2.02
0.40
1.01
0.94
2.42
23.16
1.01
0.99
30
165.15
Bookvalue per sh₩
224.10
232.45
226.25
250.75
276.38
292.59
342.67
380.07
413.18
449.01
86.03
10.19%
8.80%
—
91.46
FCF per share₩
43.25
46.23
52.10
49.68
46.98
53.06
61.55
59.55
58.17
67.14
99.46
7.40%
5.28%
—
105.25
Dividend per sh₩
71.09
65.15
62.34
64.26
69.66
67.29
68.05
65.61
59.91
58.06
128.77
(3.58%)
(1.78%)
—
27.01
Div yield (avg)%
13.05
10.41
13.06
11.54
13.03
14.78
12.03
9.29
10.68
8.15
15.78
10.68
11.78
71
18.25
Payout ratio%
10.04
7.30
9.60
12.25
9.63
9.16
6.48
4.60
5.30
6.92
10.35
6.48
8.23
71
60.17
Shares (diluted)M
88.03
97.83
97.16
105.7
106.9
123.7
119.6
116.6
117.0
114.9
60.73
1.45%
4.10%
54
19.35
Buyback yield%
9.73
10.93
13.29
12.05
11.57
12.69
14.38
12.42
10.97
12.33
26.12
12.42
12.19
72
1.086
D/E ratiox
0.131
0.141
0.135
0.154
0.166
0.159
0.157
0.154
0.160
0.177
1.420
0.159
0.155
25
13.98
Enterprise value₩B
20.17
23.03
22.99
21.60
21.02
24.32
26.71
25.50
26.99
25.77
10.26
4.16%
4.09%
34
12.84
LT debt₩B
23.61
25.84
25.60
26.74
31.09
32.57
39.45
45.45
45.83
49.28
6.762
9.65%
9.43%
61
Revenue
₩12.57B
2.05%
1.00×
Cost of revenue
₩6.854B
2.06%
1.00×
Operating expenses
₩2.842B
2.12%
1.01×
Cash and investments
17.72%
Goodwill & intangibles
15.89%
Spread over hurdle
13.78%