2.261
Revenue₩B
7.614
8.111
8.811
9.328
9.863
10.53
11.26
11.91
12.89
13.99
2.419
7.24%
7.22%
66
10.51
Revenue growth%
20.10
21.44
19.62
18.49
17.46
15.55
15.05
13.43
14.47
15.21
3.65
15.05
16.51
31
4.90
Gross margin%
26.10
25.65
28.44
27.38
25.76
27.64
28.71
30.81
30.65
30.90
20.74
30.65
28.04
10
26.77
Operating margin%
25.79
24.65
22.29
19.48
17.09
19.03
17.26
15.57
16.21
13.63
14.57
16.21
18.14
65
29.84
Net margin%
7.95
10.08
10.73
9.25
8.86
10.69
9.96
8.27
9.79
7.66
22.72
9.79
9.52
85
9.811
P/E ratio (avg)x
35.97
34.90
34.17
32.23
35.99
36.05
37.61
35.97
37.86
37.60
29.87
37.60
35.98
79
14.32
EV/EBITx
31.17
34.01
34.56
35.52
33.37
30.19
32.66
36.13
32.99
35.83
27.42
32.99
33.69
27
25.91
FCF yield (avg)%
7.06
8.94
11.86
12.87
10.31
10.37
8.63
7.06
6.12
4.67
22.74
7.06
8.78
69
19.02
FCF margin%
34.02
35.58
34.24
35.03
36.56
37.00
34.10
36.80
39.64
37.36
10.84
37.00
36.07
84
0.208
FCF / Net incomex
1.969
2.067
2.444
2.329
2.422
2.475
2.684
2.987
3.278
3.295
1.007
2.987
2.459
21
16.47
ROIC%
28.92
26.72
24.65
24.77
25.42
25.95
27.83
25.84
24.56
21.83
16.76
25.84
25.63
53
19.28
Return on equity%
27.77
26.54
24.51
24.52
24.45
26.79
24.35
22.57
22.49
23.71
7.02
23.71
24.48
32
24.25
Return on assets%
18.63
19.67
19.60
18.62
17.07
16.84
16.85
19.05
20.89
21.11
6.20
19.05
18.84
71
113.78
EPS₩
66.92
67.89
70.15
63.82
58.84
61.54
65.98
70.74
63.18
64.66
117.59
1.90%
(1.14%)
—
13.65
EPS growth%
6.53
7.39
5.47
5.26
5.70
2.93
5.67
8.32
10.59
13.51
19.16
8.32
6.11
55
100.95
Bookvalue per sh₩
149.45
168.33
154.40
169.01
153.86
174.93
192.29
198.07
214.79
229.16
83.80
8.29%
5.76%
—
61.04
FCF per share₩
100.43
94.25
104.39
95.72
93.82
91.82
83.64
75.28
79.51
81.14
102.00
(2.86%)
(1.78%)
—
109.35
Dividend per sh₩
98.25
108.24
105.44
104.53
115.62
136.07
136.38
153.77
148.82
159.89
33.30
6.70%
6.16%
—
19.62
Div yield (avg)%
7.48
4.91
3.49
5.04
5.80
3.36
5.14
3.34
2.22
2.07
9.72
3.34
4.20
48
28.20
Payout ratio%
25.98
23.11
23.87
25.21
27.23
28.97
27.27
26.83
25.05
22.21
20.74
26.83
25.60
9
76.66
Shares (diluted)M
141.1
153.7
153.5
182.1
215.6
216.6
248.8
256.5
295.5
323.5
78.35
8.45%
10.39%
47
21.84
Buyback yield%
5.43
5.84
8.32
9.08
7.54
7.26
7.91
9.58
9.36
12.17
19.88
9.36
8.11
63
0.641
D/E ratiox
1.381
1.617
1.865
2.211
2.302
2.583
2.690
2.677
3.134
3.000
1.743
2.690
2.443
74
5.381
Enterprise value₩B
7.359
8.186
8.841
10.05
9.941
11.17
11.87
11.71
10.88
12.46
3.993
4.61%
4.49%
17
4.368
LT debt₩B
17.22
15.41
13.89
14.40
15.20
15.77
15.45
16.94
18.10
19.45
13.33
5.07%
2.00%
48
Revenue
₩13.99B
7.22%
1.00×
Cost of revenue
₩9.607B
7.14%
0.99×
Operating expenses
₩2.563B
7.37%
1.01×
Goodwill & intangibles
20.54%
Property and equipment
19.46%
Spread over hurdle
(2.39%)