15.06
Revenue₩B
18.70
20.11
21.12
22.77
24.63
25.96
27.62
29.51
31.19
33.61
16.67
6.42%
6.48%
42
11.00
Revenue growth%
4.09
3.53
5.46
8.35
9.42
10.42
7.85
7.51
8.23
7.27
16.92
7.85
7.68
67
23.29
Gross margin%
28.41
30.46
27.51
28.61
26.16
26.96
24.26
23.68
21.61
23.37
25.17
23.68
26.56
19
12.02
Operating margin%
5.48
2.95
1.00
3.76
5.79
6.61
7.66
9.54
7.13
7.23
16.68
7.23
6.20
12
15.40
Net margin%
22.91
20.18
20.43
18.20
16.42
14.13
15.68
16.11
14.15
14.42
18.89
14.42
16.27
53
6.773
P/E ratio (avg)x
32.72
33.99
33.56
31.98
30.53
32.92
34.54
32.11
31.04
28.75
26.82
32.11
32.42
95
22.57
EV/EBITx
32.47
33.64
34.94
37.47
42.04
46.93
48.49
52.16
58.68
61.26
34.92
52.16
44.48
57
9.46
FCF yield (avg)%
20.12
19.76
18.77
16.21
15.72
14.45
15.34
17.48
19.11
20.22
2.03
17.48
18.13
69
9.78
FCF margin%
26.49
26.19
23.51
24.44
22.59
25.58
22.59
20.47
20.93
23.40
2.81
22.59
23.45
38
0.698
FCF / Net incomex
1.321
1.472
1.355
1.329
1.451
1.634
1.608
1.647
1.660
1.575
0.232
1.634
1.524
87
24.01
ROIC%
18.63
19.91
20.72
22.92
22.92
20.07
21.08
20.83
22.47
25.11
3.22
21.08
20.95
27
28.60
Return on equity%
11.37
11.81
13.74
13.69
12.87
10.76
9.72
11.11
10.91
13.27
18.65
10.91
11.59
23
6.46
Return on assets%
21.75
22.01
22.64
23.59
24.01
21.79
21.87
24.40
27.15
29.01
18.43
24.40
23.12
75
647.75
EPS₩
374.25
358.45
341.73
396.67
406.74
427.53
498.17
493.11
504.23
583.62
714.68
7.49%
6.10%
—
12.12
EPS growth%
21.29
22.81
23.34
23.91
24.71
22.67
24.21
24.60
23.48
26.07
24.85
24.21
23.69
59
698.41
Bookvalue per sh₩
616.52
672.61
674.63
647.64
705.89
689.25
734.82
831.03
859.83
838.69
607.56
3.51%
4.23%
—
718.52
FCF per share₩
338.39
357.73
334.04
313.80
351.87
357.01
379.36
425.88
423.98
493.76
657.52
7.01%
3.32%
—
599.22
Dividend per sh₩
720.12
774.19
811.55
831.39
857.27
813.97
779.09
742.68
728.66
675.13
714.42
(4.66%)
(1.58%)
—
13.66
Div yield (avg)%
30.26
28.06
26.16
25.18
26.40
28.45
30.39
31.72
29.21
26.30
17.58
29.21
28.26
23
27.61
Payout ratio%
16.90
15.60
13.98
12.08
13.60
12.46
14.76
14.80
14.94
12.46
16.40
14.76
14.37
43
24.36
Shares (diluted)M
30.19
33.83
37.89
43.54
41.99
42.56
45.49
51.70
57.33
62.99
23.88
8.45%
8.20%
43
15.33
Buyback yield%
33.67
32.63
33.38
35.57
33.96
32.67
30.67
28.59
27.61
28.91
13.71
28.91
32.65
51
0.794
D/E ratiox
0.907
0.822
0.755
0.703
0.717
0.778
0.779
0.855
0.909
0.881
0.970
0.855
0.800
37
7.307
Enterprise value₩B
50.65
48.21
54.68
54.38
62.17
63.61
62.16
61.58
63.49
70.57
15.13
2.57%
4.80%
69
26.07
LT debt₩B
15.83
16.28
17.14
20.31
23.91
22.82
22.79
21.83
22.05
21.31
14.29
(2.28%)
3.96%
65
Revenue
₩33.61B
6.48%
1.00×
Cost of revenue
₩19.65B
6.53%
1.01×
Operating expenses
₩3.617B
6.04%
0.96×
Cash and investments
17.17%
Goodwill & intangibles
15.31%
Spread over hurdle
10.16%