2.119
Revenue₩B
7.641
7.892
8.205
8.630
8.906
9.216
9.572
10.10
10.34
10.55
2.253
3.45%
3.61%
58
3.76
Revenue growth%
22.77
23.77
25.34
27.73
26.64
29.33
29.56
27.02
25.06
23.76
23.69
27.02
25.99
80
3.71
Gross margin%
27.80
28.38
25.68
26.77
24.05
23.70
25.73
25.81
28.21
29.30
27.29
25.81
26.29
17
27.31
Operating margin%
7.61
10.45
9.83
12.27
13.61
10.97
11.88
10.72
9.42
9.83
27.38
10.72
10.58
68
7.04
Net margin%
26.44
28.02
25.87
22.97
22.10
23.94
25.58
23.90
21.76
20.39
10.59
23.90
23.92
43
15.77
P/E ratio (avg)x
48.83
48.80
52.81
48.09
45.16
41.01
41.46
42.22
46.60
42.53
31.79
42.22
45.88
89
13.42
EV/EBITx
53.47
64.08
68.55
77.31
75.73
77.56
86.50
99.07
119.3
125.9
23.80
99.07
77.43
70
9.96
FCF yield (avg)%
15.39
17.92
19.20
21.91
23.59
26.31
27.74
30.59
30.78
32.45
21.09
30.59
24.95
61
6.64
FCF margin%
16.41
16.55
17.31
16.65
15.16
16.80
16.65
19.13
20.39
21.71
16.11
19.13
16.73
37
0.102
FCF / Net incomex
0.696
0.811
0.873
0.924
0.924
0.900
1.042
1.156
1.155
1.162
1.424
1.155
0.924
24
17.48
ROIC%
7.64
6.00
8.38
8.04
5.36
2.53
3.89
1.06
0.40
0.40
8.08
1.06
4.62
52
5.48
Return on equity%
29.30
26.96
28.14
28.82
28.03
25.68
26.55
23.86
25.85
26.32
7.57
25.85
26.75
95
12.89
Return on assets%
24.63
26.33
25.44
23.43
22.46
20.29
19.44
17.20
17.03
16.29
17.27
17.20
21.37
44
22.20
EPS₩
156.69
184.47
211.97
228.53
232.92
226.90
254.45
287.78
313.11
347.03
23.02
8.30%
8.06%
—
8.47
EPS growth%
10.55
8.19
5.64
6.04
8.70
11.06
12.71
14.75
16.56
13.65
19.37
13.65
10.81
83
74.87
Bookvalue per sh₩
84.15
73.69
64.81
71.44
62.58
67.26
66.32
66.94
66.41
62.41
53.31
(0.05%)
(2.53%)
—
93.11
FCF per share₩
114.60
114.17
98.41
96.24
95.68
87.13
79.64
77.65
76.17
69.88
127.97
(6.09%)
(4.58%)
—
39.92
Dividend per sh₩
45.74
43.26
45.58
43.83
40.97
38.50
34.27
36.59
31.81
28.78
113.16
(6.82%)
(4.15%)
—
17.12
Div yield (avg)%
11.77
9.89
10.38
7.45
9.66
6.89
9.50
6.64
8.11
6.71
13.01
6.89
8.80
13
11.75
Payout ratio%
7.23
4.48
3.19
2.51
5.24
6.33
9.15
10.74
11.70
10.10
6.34
10.10
6.78
66
47.38
Shares (diluted)M
66.12
69.47
75.75
85.62
89.32
96.93
103.8
110.9
111.5
114.0
45.93
4.99%
7.22%
46
17.91
Buyback yield%
15.61
16.35
15.64
13.77
14.02
15.34
14.08
13.16
15.63
16.61
7.41
15.34
15.48
27
1.370
D/E ratiox
0.532
0.549
0.505
0.471
0.452
0.405
0.448
0.437
0.402
0.451
1.680
0.437
0.452
70
6.567
Enterprise value₩B
8.824
8.471
8.614
8.606
7.432
7.716
6.676
5.858
6.256
6.680
4.070
(2.11%)
(2.94%)
81
6.430
LT debt₩B
5.255
5.795
6.381
6.373
7.169
6.858
6.713
7.134
6.440
7.028
6.288
(0.40%)
3.75%
74
Revenue
₩10.55B
3.61%
1.00×
Cost of revenue
₩6.536B
4.10%
1.05×
Operating expenses
₩2.410B
3.02%
0.94×
Cash and investments
21.22%
Goodwill & intangibles
18.10%
Spread over hurdle
12.82%