7.465
Revenue₩B
5.722
6.097
6.398
6.827
7.178
7.610
7.862
8.333
8.658
9.253
7.640
5.21%
5.50%
79
16.36
Revenue growth%
26.22
23.54
22.66
23.84
21.51
18.59
16.99
16.83
17.21
16.91
16.40
16.99
20.05
19
17.78
Gross margin%
10.29
11.25
12.94
11.38
8.92
7.55
7.13
4.83
4.82
2.65
8.18
4.83
8.24
76
6.04
Operating margin%
28.02
29.29
26.84
26.47
28.96
27.64
26.18
26.45
24.22
26.66
24.07
26.45
26.75
24
23.13
Net margin%
7.65
7.81
5.42
4.84
1.92
1.44
0.40
0.66
0.61
0.40
15.84
0.61
1.68
25
20.07
P/E ratio (avg)x
49.31
57.08
68.05
73.65
77.69
86.16
95.23
111.4
122.7
133.0
30.11
111.4
81.92
32
16.46
EV/EBITx
23.28
23.58
26.41
26.12
23.56
21.83
21.02
20.90
19.47
18.01
34.00
20.90
22.56
60
2.33
FCF yield (avg)%
26.02
25.45
22.77
21.80
21.30
22.11
22.45
20.38
18.33
20.65
11.82
20.65
21.96
17
26.08
FCF margin%
24.88
22.84
22.93
22.30
19.88
19.49
19.44
18.44
19.13
21.06
18.13
19.44
20.47
39
1.321
FCF / Net incomex
0.578
0.512
0.509
0.504
0.430
0.451
0.471
0.512
0.545
0.475
1.679
0.475
0.507
39
23.39
ROIC%
20.21
19.09
20.28
22.52
22.88
21.65
23.53
24.64
25.19
23.58
21.47
23.58
22.70
61
20.99
Return on equity%
8.94
10.69
11.54
10.93
9.37
6.89
4.60
3.17
5.03
7.73
18.74
5.03
8.34
51
14.11
Return on assets%
25.02
27.11
24.38
23.31
23.80
20.87
19.77
16.86
14.68
12.81
13.84
16.86
22.09
54
121.85
EPS₩
55.08
59.94
61.46
68.43
64.86
73.02
70.12
70.92
75.46
73.95
131.07
2.66%
4.26%
—
9.26
EPS growth%
8.11
7.90
9.59
11.97
10.81
12.95
14.26
11.70
13.73
15.09
10.62
13.73
11.84
9
53.86
Bookvalue per sh₩
236.60
258.49
271.01
298.59
326.41
338.65
327.32
384.34
380.59
387.62
180.72
3.50%
5.56%
—
179.36
FCF per share₩
157.96
175.70
201.94
208.44
234.31
220.09
207.48
241.27
232.25
229.20
38.48
(0.44%)
4.01%
—
138.77
Dividend per sh₩
34.94
32.73
31.08
27.97
29.41
26.88
26.52
27.76
29.06
30.31
57.06
0.60%
(2.31%)
—
11.21
Div yield (avg)%
17.63
17.24
18.70
20.04
22.09
24.00
25.63
28.16
29.06
30.50
29.93
28.16
23.04
82
14.11
Payout ratio%
18.40
17.09
14.44
14.55
17.47
19.18
17.31
15.68
17.95
15.91
14.96
17.31
17.20
6
19.15
Shares (diluted)M
21.63
20.06
20.62
22.06
23.27
25.73
25.34
23.81
21.72
21.13
18.55
(1.91%)
0.48%
76
8.09
Buyback yield%
23.54
24.10
24.24
21.28
23.00
20.84
19.56
22.26
22.11
21.05
8.23
21.05
22.18
87
1.059
D/E ratiox
0.721
0.647
0.677
0.726
0.671
0.692
0.732
0.769
0.697
0.601
0.443
0.697
0.695
51
3.136
Enterprise value₩B
7.953
8.217
8.563
10.25
11.74
12.18
12.48
14.10
14.52
14.17
6.740
3.84%
6.49%
64
5.328
LT debt₩B
4.079
3.849
4.373
3.978
3.664
3.649
4.123
4.132
4.221
4.399
4.540
3.73%
1.11%
13
Revenue
₩9.253B
5.50%
1.00×
Cost of revenue
₩6.309B
5.37%
0.99×
Operating expenses
₩1.460B
5.03%
0.96×
Cash and investments
18.98%
Spread over hurdle
11.75%