5.578
Revenue₩B
42.22
44.52
47.69
50.96
53.17
56.31
59.42
63.57
67.65
70.59
5.714
5.83%
5.93%
66
15.32
Revenue growth%
11.89
12.77
13.00
10.81
7.82
7.79
10.67
12.06
10.51
8.79
27.85
10.51
10.74
36
7.37
Gross margin%
26.16
24.85
27.73
26.35
29.02
31.90
31.78
31.25
32.11
31.39
26.69
31.78
30.13
53
11.45
Operating margin%
14.99
13.74
13.08
14.36
17.24
14.39
13.61
11.36
13.79
14.15
24.22
13.79
13.97
21
16.07
Net margin%
13.90
14.24
13.93
12.38
15.33
16.78
17.37
15.84
18.78
18.88
8.34
17.37
15.58
16
21.38
P/E ratio (avg)x
26.09
25.79
23.22
22.13
21.99
23.00
23.59
21.21
20.21
18.68
31.44
21.21
22.57
15
12.28
EV/EBITx
40.79
41.80
42.01
45.51
47.79
43.82
48.50
46.30
44.67
40.59
15.93
44.67
44.24
56
21.16
FCF yield (avg)%
3.83
4.15
4.17
3.59
5.87
8.79
10.30
8.68
9.60
7.44
20.33
8.79
6.66
52
20.38
FCF margin%
28.68
28.94
27.41
28.36
26.15
24.56
23.53
22.83
25.76
28.40
22.56
24.56
26.78
24
1.304
FCF / Net incomex
1.744
1.945
2.083
2.203
2.524
2.680
2.602
3.071
3.321
3.523
1.396
3.071
2.563
11
29.25
ROIC%
19.43
17.12
14.41
15.63
12.67
11.41
8.43
8.06
9.92
7.05
24.82
8.43
12.04
17
17.26
Return on equity%
1.19
1.40
1.30
2.11
0.40
0.40
2.18
0.40
1.15
0.40
2.65
0.40
1.17
71
17.97
Return on assets%
7.07
4.25
6.29
4.58
5.25
4.84
4.74
6.07
3.88
2.08
7.09
4.74
4.79
32
1,202
EPS₩
814.94
919.68
923.09
1,017
1,076
1,088
1,022
1,108
1,140
1,096
1,248
0.37%
2.37%
—
23.71
EPS growth%
20.16
20.64
21.58
22.84
24.87
25.44
24.03
26.09
26.49
28.42
14.48
26.09
24.45
22
504.10
Bookvalue per sh₩
613.13
557.04
527.37
484.64
523.55
527.15
469.97
486.92
425.78
399.65
1,012
(5.26%)
(4.32%)
—
708.66
FCF per share₩
407.70
372.33
332.74
357.04
381.19
354.81
373.00
381.97
378.39
412.11
744.76
1.57%
0.13%
—
739.96
Dividend per sh₩
843.91
742.87
712.97
767.85
758.19
724.65
734.46
727.04
714.76
647.40
877.03
(3.11%)
(3.15%)
—
12.17
Div yield (avg)%
20.62
19.44
21.37
20.12
17.17
18.53
20.92
23.87
21.19
21.65
23.45
21.19
20.77
49
6.95
Payout ratio%
7.58
7.40
6.89
5.86
3.09
5.09
5.40
6.17
6.85
8.63
14.87
6.17
6.51
16
46.63
Shares (diluted)M
51.30
53.47
57.75
61.84
56.60
59.70
66.52
71.22
76.41
80.06
47.78
7.18%
4.36%
21
10.70
Buyback yield%
26.56
25.64
23.79
20.97
19.74
19.07
19.79
18.34
21.15
18.74
15.59
19.07
20.38
18
0.720
D/E ratiox
1.870
2.089
1.972
2.256
2.371
2.195
2.180
2.116
2.386
2.501
0.616
2.195
2.187
36
34.98
Enterprise value₩B
47.56
46.53
43.90
46.03
46.51
43.19
46.89
45.05
42.36
45.87
26.82
(0.28%)
(1.52%)
40
61.21
LT debt₩B
18.17
18.88
18.28
20.99
20.03
18.72
18.44
19.45
20.52
21.13
36.23
1.08%
2.27%
14
Revenue
₩70.59B
5.93%
1.00×
Cost of revenue
₩41.13B
6.30%
1.04×
Operating expenses
₩16.63B
5.41%
0.95×
Cash and investments
19.47%
Spread over hurdle
(1.09%)