3.802
Revenue₩B
5.189
5.523
6.030
6.459
6.974
7.463
7.871
8.591
9.134
9.649
3.932
6.71%
7.15%
46
19.85
Revenue growth%
25.12
23.58
23.35
25.21
24.50
25.10
24.23
24.14
23.68
25.93
9.45
24.23
24.37
7
17.42
Gross margin%
30.11
27.53
30.10
32.64
31.10
31.96
33.26
35.41
35.71
37.21
13.55
35.41
32.30
80
7.50
Operating margin%
7.06
9.61
11.95
14.59
16.26
13.47
10.48
8.67
8.73
7.66
6.03
8.73
10.05
6
20.42
Net margin%
30.70
28.51
25.84
26.65
29.00
31.30
28.39
27.38
26.62
26.48
18.49
27.38
27.89
74
35.30
P/E ratio (avg)x
35.46
32.48
30.03
30.58
33.49
31.25
28.19
25.99
28.00
30.39
22.64
28.19
30.48
49
23.39
EV/EBITx
9.753
10.27
10.04
10.85
11.98
11.55
12.34
11.16
10.45
10.19
7.898
11.16
10.65
91
18.68
FCF yield (avg)%
14.96
14.32
11.53
9.86
7.29
9.14
6.72
6.11
4.03
1.29
24.18
6.11
8.22
53
15.45
FCF margin%
28.29
30.92
28.56
29.18
26.89
29.76
29.19
28.40
30.09
27.21
18.91
29.19
28.87
20
0.496
FCF / Net incomex
1.015
1.119
1.202
1.401
1.349
1.332
1.494
1.560
1.834
2.109
1.497
1.560
1.375
46
24.65
ROIC%
15.02
13.35
13.86
15.72
13.14
11.66
10.80
8.79
8.79
10.12
14.19
10.12
12.40
10
9.51
Return on equity%
2.10
0.40
1.79
3.21
3.80
2.35
3.12
4.95
7.22
5.21
28.57
4.95
3.17
69
4.18
Return on assets%
28.08
29.88
27.58
28.37
28.12
27.77
26.73
27.87
27.92
27.97
26.53
27.87
27.95
31
183.91
EPS₩
151.35
162.84
194.03
216.58
256.49
289.93
319.64
357.65
368.55
382.97
191.64
8.35%
10.81%
—
22.11
EPS growth%
24.30
22.98
21.25
21.09
23.01
24.16
21.39
19.29
21.84
21.54
16.89
21.54
21.69
72
156.66
Bookvalue per sh₩
214.55
236.56
266.85
252.78
234.00
248.22
233.46
215.64
216.41
239.57
190.58
0.47%
2.52%
—
123.33
FCF per share₩
152.64
148.54
169.56
168.83
159.13
164.52
162.32
157.62
175.81
181.24
89.93
2.64%
1.26%
—
162.02
Dividend per sh₩
78.75
81.91
78.88
75.43
65.75
60.87
59.63
64.42
58.95
65.51
54.14
(0.07%)
(2.97%)
—
9.13
Div yield (avg)%
31.56
33.22
30.27
32.76
34.35
35.67
33.29
32.87
33.93
34.73
11.92
33.93
33.26
46
23.64
Payout ratio%
27.69
27.50
26.65
28.69
28.37
29.23
26.33
25.38
26.14
26.74
7.86
26.33
27.12
57
27.63
Shares (diluted)M
24.36
25.45
25.13
25.28
24.46
24.55
21.45
21.43
23.02
22.88
27.71
(1.33%)
(0.45%)
24
8.05
Buyback yield%
14.44
17.34
16.52
17.54
17.94
19.46
20.70
21.92
21.67
19.78
25.36
20.70
18.70
58
1.378
D/E ratiox
1.613
1.729
1.943
2.085
2.162
2.271
2.507
2.385
2.308
2.090
1.648
2.308
2.126
30
5.740
Enterprise value₩B
8.886
9.669
11.45
13.01
14.54
15.48
18.61
21.92
24.66
25.97
1.535
12.30%
12.17%
34
7.086
LT debt₩B
2.938
2.887
2.574
2.463
2.683
2.730
2.417
2.591
2.741
2.509
1.174
(1.33%)
(1.84%)
15
Revenue
₩9.649B
7.15%
1.00×
Cost of revenue
₩4.567B
7.32%
1.02×
Operating expenses
₩1.941B
7.35%
1.02×
Cash and investments
18.38%
Goodwill & intangibles
15.99%
Spread over hurdle
13.85%