8.402
Revenue₩B
19.56
20.24
20.95
21.67
22.84
24.19
25.63
27.24
28.14
29.57
8.805
5.31%
4.91%
54
13.32
Revenue growth%
16.52
17.20
19.94
19.49
20.62
20.89
20.51
21.97
20.13
21.90
5.41
20.89
20.32
24
16.67
Gross margin%
5.45
6.65
9.65
12.60
12.57
10.59
7.88
10.33
12.50
14.30
8.77
10.59
10.46
52
27.98
Operating margin%
21.15
23.55
24.84
26.17
24.04
24.53
27.05
24.17
26.28
27.39
28.35
26.28
24.69
64
2.53
Net margin%
16.79
17.39
19.56
21.31
22.83
23.07
20.89
23.85
23.23
24.65
20.69
23.23
22.07
52
26.03
P/E ratio (avg)x
31.84
34.68
34.48
36.72
39.90
38.58
45.05
50.55
57.60
59.51
13.49
50.55
39.24
9
7.885
EV/EBITx
7.602
8.738
9.040
9.833
10.08
10.29
11.53
11.37
11.31
12.86
19.98
11.37
10.18
44
18.96
FCF yield (avg)%
20.90
22.00
19.04
17.78
15.79
15.64
16.31
15.88
16.10
13.44
29.66
15.88
16.21
74
24.19
FCF margin%
2.05
3.31
2.33
3.83
3.39
4.48
2.62
0.40
2.94
4.10
20.14
2.94
3.13
64
1.630
FCF / Net incomex
2.088
2.344
2.612
2.643
3.036
3.295
3.412
3.342
3.369
3.533
0.716
3.369
3.166
45
14.00
ROIC%
10.67
11.68
14.03
11.24
13.64
14.67
16.23
15.97
17.10
18.00
14.17
16.23
14.35
86
2.57
Return on equity%
15.91
17.70
15.97
17.57
14.80
15.57
15.55
13.32
14.06
16.99
13.29
15.55
15.74
29
14.78
Return on assets%
6.84
9.70
9.73
11.63
13.06
13.60
15.34
13.30
15.37
16.03
9.30
15.34
13.18
35
187.55
EPS₩
139.86
139.21
151.24
138.22
126.82
138.98
138.15
152.87
138.38
136.56
193.48
1.49%
(1.25%)
—
20.19
EPS growth%
15.70
13.33
11.16
9.57
12.56
14.56
17.14
16.85
15.43
17.85
28.18
16.85
15.00
87
110.49
Bookvalue per sh₩
192.55
184.62
192.46
186.85
204.27
222.93
239.70
233.00
241.75
263.88
346.44
5.25%
4.19%
—
242.06
FCF per share₩
274.50
305.76
306.52
330.32
354.02
313.09
278.71
296.35
286.31
313.54
271.79
(2.40%)
1.97%
—
90.58
Dividend per sh₩
281.81
300.08
277.70
271.72
273.13
270.37
274.79
247.23
263.51
235.45
103.31
(2.92%)
(1.78%)
—
20.54
Div yield (avg)%
19.60
18.54
19.82
19.04
20.46
17.61
17.43
18.01
17.15
14.50
8.00
17.43
18.27
83
16.84
Payout ratio%
27.56
29.00
31.92
29.55
27.13
27.94
30.84
31.90
34.59
35.34
28.80
31.90
30.19
75
62.18
Shares (diluted)M
50.81
48.92
48.91
52.91
52.44
44.26
46.63
41.19
36.78
38.04
62.60
(6.22%)
(3.55%)
82
26.41
Buyback yield%
4.65
7.25
9.15
9.90
10.22
7.60
6.06
5.52
7.93
6.50
28.22
6.50
7.43
86
0.845
D/E ratiox
0.371
0.357
0.365
0.319
0.302
0.274
0.298
0.273
0.285
0.286
1.502
0.285
0.300
24
22.88
Enterprise value₩B
16.87
19.23
22.15
25.49
23.49
25.10
23.65
22.22
20.58
21.55
33.36
(1.71%)
3.81%
24
16.39
LT debt₩B
46.44
47.67
48.09
47.85
51.17
57.28
65.91
65.17
73.26
87.37
3.636
11.29%
6.34%
60
Revenue
₩29.57B
4.91%
1.00×
Cost of revenue
₩20.39B
4.91%
1.00×
Operating expenses
₩6.631B
4.75%
0.98×
Goodwill & intangibles
23.09%
Cash and investments
13.91%
Spread over hurdle
(5.74%)