700.9
Revenue₩B
443.1
478.6
519.9
558.4
608.1
672.8
725.7
790.7
843.5
924.0
719.5
8.73%
8.46%
63
17.14
Revenue growth%
0.81
0.40
1.20
0.40
0.40
3.33
4.94
3.23
3.16
3.61
24.33
3.33
2.18
18
29.41
Gross margin%
26.05
27.54
29.13
28.21
28.96
27.83
27.28
26.35
26.05
27.95
18.55
27.28
27.68
83
8.49
Operating margin%
29.50
26.86
27.37
29.98
30.24
28.05
25.96
26.29
28.76
29.90
28.05
28.05
28.41
51
8.34
Net margin%
17.31
18.33
16.88
14.32
16.19
18.78
17.12
18.96
17.97
15.05
6.66
17.97
17.22
56
24.73
P/E ratio (avg)x
16.80
17.94
19.31
18.92
17.04
18.04
17.27
16.19
16.45
14.82
10.72
16.45
17.15
72
21.11
EV/EBITx
48.51
54.01
56.80
65.17
65.38
71.43
76.51
74.23
77.43
84.46
29.37
76.51
68.41
79
14.65
FCF yield (avg)%
10.48
10.90
10.89
12.57
9.69
11.81
14.38
16.02
16.16
15.30
27.88
15.30
12.19
35
12.17
FCF margin%
26.36
25.31
27.99
29.95
28.84
29.47
29.57
30.65
29.19
28.83
24.03
29.47
29.02
82
0.233
FCF / Net incomex
0.913
1.040
1.056
1.060
1.148
1.169
1.214
1.185
1.202
1.301
0.937
1.202
1.158
87
9.70
ROIC%
28.87
30.65
29.56
28.04
27.20
24.96
26.49
24.77
27.06
29.33
23.56
26.49
27.62
18
4.03
Return on equity%
15.07
13.43
15.48
13.14
15.47
15.81
13.93
12.22
11.14
10.03
17.88
12.22
13.68
79
24.25
Return on assets%
23.33
23.20
21.31
20.17
17.22
18.22
17.77
17.44
16.64
19.31
17.44
17.77
18.77
75
103.34
EPS₩
548.06
533.59
537.31
598.67
620.38
689.99
681.76
719.38
761.08
813.43
109.97
5.57%
4.03%
—
7.63
EPS growth%
23.31
20.41
19.93
20.17
21.96
23.25
24.54
21.82
23.82
24.90
21.58
23.82
22.61
95
564.67
Bookvalue per sh₩
770.37
796.03
893.32
992.39
980.87
995.01
1,167
1,307
1,274
1,267
653.64
5.25%
5.07%
—
375.53
FCF per share₩
1,045
1,093
1,070
1,124
1,153
1,241
1,445
1,408
1,492
1,508
723.49
5.52%
3.54%
—
128.74
Dividend per sh₩
139.25
119.35
111.80
106.03
109.29
101.46
90.67
90.37
79.50
78.06
692.16
(6.51%)
(5.05%)
—
7.71
Div yield (avg)%
4.97
7.27
10.13
8.85
11.83
9.61
9.07
9.16
11.53
12.15
13.00
9.61
9.39
25
12.68
Payout ratio%
11.75
14.34
16.48
15.73
14.28
15.14
17.68
16.67
14.15
12.42
22.23
15.14
14.74
21
1.040
Shares (diluted)B
1.500
1.706
1.630
1.814
1.717
1.754
1.666
1.698
1.834
1.935
1.054
2.42%
3.24%
70
28.22
Buyback yield%
12.43
14.41
15.12
13.94
12.91
14.22
11.83
11.16
9.55
12.02
25.27
11.83
12.67
85
1.368
D/E ratiox
0.817
0.781
0.726
0.650
0.719
0.736
0.736
0.761
0.819
0.863
1.491
0.761
0.749
60
241.8
Enterprise value₩B
268.8
291.6
316.8
301.7
297.7
310.1
318.2
283.1
290.4
277.7
85.94
(1.38%)
0.11%
66
650.4
LT debt₩B
382.7
368.6
377.4
416.6
369.3
370.6
360.9
372.5
375.0
362.2
163.4
(0.39%)
0.44%
90
Revenue
₩924.0B
8.46%
1.00×
Cost of revenue
₩516.0B
8.63%
1.02×
Operating expenses
₩134.9B
7.60%
0.92×
Cash and investments
15.37%
Goodwill & intangibles
15.18%
Spread over hurdle
15.92%