20.89
Revenue₩B
50.20
53.48
57.14
61.23
65.93
69.58
74.35
77.98
83.44
90.74
22.87
6.60%
6.58%
23
7.79
Revenue growth%
22.02
24.05
26.70
24.22
27.07
24.42
23.21
22.22
21.08
20.22
15.05
22.22
23.63
69
17.47
Gross margin%
31.84
34.60
36.97
34.53
33.38
32.66
30.54
30.83
29.00
31.88
11.56
30.83
32.27
39
28.11
Operating margin%
12.20
9.25
8.15
8.33
9.22
7.37
5.58
8.52
10.04
12.41
19.05
8.52
8.87
6
19.00
Net margin%
17.90
15.26
16.11
15.08
16.05
18.75
21.41
19.15
16.61
16.69
2.89
18.75
16.65
46
26.31
P/E ratio (avg)x
11.78
11.37
11.79
12.73
13.66
14.78
13.62
14.68
13.60
14.34
22.51
14.34
13.61
44
32.77
EV/EBITx
44.51
45.54
42.41
41.23
43.40
38.60
37.15
34.20
37.48
33.92
13.34
37.15
39.91
95
29.95
FCF yield (avg)%
21.12
23.75
26.15
23.64
22.42
22.44
24.21
25.47
23.63
24.46
3.97
24.21
23.70
34
25.77
FCF margin%
37.39
38.88
39.13
37.61
34.78
35.12
37.20
39.83
39.27
39.43
24.47
39.27
38.24
72
1.227
FCF / Net incomex
0.486
0.489
0.502
0.471
0.494
0.543
0.560
0.582
0.532
0.579
0.677
0.560
0.517
76
17.32
ROIC%
4.24
3.94
4.19
2.67
4.84
4.61
2.00
2.49
2.73
3.47
12.56
2.73
3.70
79
22.66
Return on equity%
23.24
25.65
25.85
28.12
25.90
26.31
25.61
24.17
25.59
28.32
8.21
25.61
25.75
6
8.45
Return on assets%
13.72
13.53
14.81
14.67
16.28
19.12
16.44
15.34
15.68
13.01
8.23
15.68
15.08
69
398.32
EPS₩
624.69
594.49
601.31
578.85
551.20
572.17
557.78
565.47
534.73
559.20
433.12
0.29%
(0.21%)
—
19.41
EPS growth%
27.28
30.07
32.49
32.01
33.51
33.93
35.28
35.25
35.76
33.15
27.48
35.25
33.33
65
526.84
Bookvalue per sh₩
339.97
303.99
280.19
301.48
327.30
326.32
307.08
340.24
380.46
422.83
564.43
5.26%
1.62%
—
114.15
FCF per share₩
145.22
162.34
166.04
172.81
162.86
151.75
162.73
168.83
188.18
203.42
138.10
4.55%
4.26%
—
506.92
Dividend per sh₩
598.94
622.75
721.45
807.19
814.74
929.58
999.07
1,165
1,269
1,476
89.05
12.62%
9.42%
—
2.10
Div yield (avg)%
0.40
1.57
2.99
1.81
0.40
0.40
0.40
2.14
0.94
1.55
14.32
0.94
1.25
82
26.46
Payout ratio%
28.63
30.21
31.78
31.79
31.44
29.62
28.67
31.23
29.55
29.35
7.92
29.55
29.91
50
50.19
Shares (diluted)M
63.69
64.08
67.03
74.70
72.52
86.48
88.44
85.07
92.77
103.2
51.23
7.32%
4.68%
86
2.24
Buyback yield%
9.12
11.04
10.21
8.28
8.18
7.27
6.61
9.29
6.33
5.76
6.43
6.61
8.23
76
1.495
D/E ratiox
0.471
0.434
0.480
0.448
0.478
0.476
0.442
0.406
0.432
0.444
0.745
0.442
0.446
39
46.47
Enterprise value₩B
56.95
60.60
63.68
60.72
66.33
75.38
74.78
79.41
79.43
75.37
57.89
2.59%
2.83%
24
54.16
LT debt₩B
56.58
57.57
56.74
56.63
61.51
61.28
65.36
60.49
62.19
62.76
66.60
0.40%
0.79%
10
Revenue
₩90.74B
6.58%
1.00×
Cost of revenue
₩48.45B
6.86%
1.03×
Operating expenses
₩11.74B
6.32%
0.98×
Goodwill & intangibles
16.28%
Cash and investments
15.68%
Spread over hurdle
72.07%