3.541
Revenue₩B
16.99
17.72
18.74
19.27
20.24
21.41
22.01
23.11
24.17
25.67
3.783
4.87%
4.46%
62
15.60
Revenue growth%
18.51
20.03
22.30
23.77
26.70
27.65
29.67
27.32
25.94
24.51
7.81
27.32
25.22
34
23.38
Gross margin%
11.62
9.51
7.05
9.12
10.41
10.60
12.31
11.07
9.50
10.31
2.25
10.60
10.36
13
17.93
Operating margin%
21.45
23.13
23.56
23.68
24.45
27.40
25.86
26.34
26.15
28.28
7.55
26.34
25.16
16
11.12
Net margin%
26.14
24.21
24.72
22.45
23.21
24.90
27.23
29.51
28.87
28.04
2.14
28.04
25.52
18
9.262
P/E ratio (avg)x
17.53
17.75
20.34
19.65
21.22
22.45
22.63
25.00
23.71
25.68
31.86
23.71
21.84
37
6.723
EV/EBITx
15.11
14.58
16.32
16.74
15.38
17.37
17.03
16.28
16.58
18.37
16.77
17.03
16.45
88
27.19
FCF yield (avg)%
0.52
1.60
0.77
0.40
0.40
2.45
4.14
5.28
4.62
7.17
21.74
4.62
2.03
9
27.91
FCF margin%
6.25
4.91
6.22
5.29
8.11
8.70
9.66
8.06
6.61
6.55
10.48
8.06
6.58
34
1.501
FCF / Net incomex
0.652
0.728
0.707
0.670
0.754
0.761
0.743
0.759
0.815
0.792
0.679
0.761
0.749
50
20.39
ROIC%
22.55
23.16
24.99
25.11
26.73
26.94
26.41
24.52
25.17
22.80
21.86
25.17
25.05
18
22.41
Return on equity%
15.53
16.53
18.01
18.66
21.46
22.56
20.90
20.91
23.68
22.46
20.20
22.46
20.90
72
19.18
Return on assets%
16.00
13.30
11.93
13.07
16.01
18.55
16.95
19.73
16.99
14.92
26.94
16.99
16.00
14
149.72
EPS₩
177.42
160.73
156.74
162.70
176.15
188.38
189.55
196.30
173.97
186.11
164.73
1.11%
1.12%
—
20.21
EPS growth%
12.74
14.27
16.82
18.22
20.94
19.21
17.12
16.90
17.90
19.07
22.30
17.90
17.51
88
215.39
Bookvalue per sh₩
335.80
349.48
411.67
468.81
479.99
563.58
531.22
531.56
552.81
629.03
139.03
5.56%
8.15%
—
39.68
FCF per share₩
256.92
263.22
299.18
335.15
384.31
430.09
427.57
471.98
473.48
552.98
67.24
7.55%
9.45%
—
158.63
Dividend per sh₩
58.21
62.35
55.47
47.17
40.22
36.97
38.05
39.69
42.10
44.87
83.93
2.21%
(2.42%)
—
22.36
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
1.46
2.80
3.27
2.16
0.40
19.98
2.16
0.40
31
15.44
Payout ratio%
13.82
14.60
17.20
18.18
20.46
21.73
21.56
18.59
19.54
18.47
16.45
19.54
18.53
63
48.06
Shares (diluted)M
40.11
38.59
43.23
40.21
42.61
45.68
46.19
45.87
43.02
47.08
47.85
2.02%
0.62%
89
2.33
Buyback yield%
31.09
32.25
30.79
32.05
34.76
32.77
34.58
33.41
36.15
39.03
16.66
34.58
33.09
9
0.237
D/E ratiox
1.216
1.203
1.108
1.031
1.045
1.003
0.886
0.910
0.959
0.858
0.762
0.910
1.017
73
3.212
Enterprise value₩B
25.68
30.14
34.10
39.74
38.51
37.27
43.91
48.52
47.74
54.40
5.168
7.16%
8.24%
83
13.63
LT debt₩B
10.77
11.40
10.51
11.18
12.06
12.60
13.96
13.44
14.07
14.54
15.23
3.82%
3.28%
32
Revenue
₩25.67B
4.46%
1.00×
Cost of revenue
₩17.97B
4.46%
1.00×
Operating expenses
₩4.660B
4.08%
0.96×
Goodwill & intangibles
19.79%
Property and equipment
16.54%
Spread over hurdle
80.17%