32.12
Revenue₩B
41.70
42.32
43.39
44.84
45.45
45.67
47.54
48.02
49.83
33.92
39.10
2.13%
2.31%
62
4.04
Revenue growth%
17.02
18.15
19.55
17.72
19.84
21.19
21.00
18.02
16.06
5.99
9.87
19.84
18.09
79
7.54
Gross margin%
4.66
3.17
4.66
2.85
0.80
2.58
2.71
4.17
1.77
27.21
9.95
2.58
3.01
77
7.95
Operating margin%
4.33
1.43
2.32
1.32
3.26
5.64
6.49
8.03
7.44
15.00
28.04
6.49
3.89
75
9.18
Net margin%
19.61
18.95
18.51
20.60
22.36
24.15
24.77
25.50
26.78
29.49
2.51
24.77
22.38
20
29.26
P/E ratio (avg)x
29.33
29.06
32.57
37.16
44.60
49.78
53.10
53.82
59.14
33.95
36.05
53.10
40.88
35
30.95
EV/EBITx
20.51
18.44
16.99
15.32
16.03
15.30
15.51
16.13
17.06
30.73
24.38
16.03
16.56
44
18.67
FCF yield (avg)%
21.65
22.71
24.82
22.48
20.86
22.64
25.19
27.29
26.99
5.11
20.53
25.19
22.67
56
4.53
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.70
0.40
0.40
0.86
26.07
6.47
0.40
0.40
13
0.188
FCF / Net incomex
1.208
1.245
1.107
1.062
0.945
0.950
1.047
1.106
1.090
1.643
1.190
1.047
1.098
39
27.84
ROIC%
6.71
5.52
5.48
5.78
6.34
5.33
4.68
6.31
3.39
21.33
5.29
5.33
5.50
30
14.14
Return on equity%
8.41
6.41
7.14
9.84
10.40
10.86
9.87
7.85
6.72
13.29
21.77
9.87
9.04
95
15.26
Return on assets%
9.64
7.73
6.61
5.54
7.30
7.07
4.11
1.20
3.39
10.88
11.01
4.11
6.84
79
54.81
EPS₩
73.93
74.30
78.13
74.14
68.51
72.12
70.23
79.38
89.26
59.60
57.98
3.78%
2.18%
—
7.01
EPS growth%
6.76
8.91
8.90
8.51
9.97
11.29
8.49
9.99
9.28
12.23
11.81
9.97
8.91
27
122.55
Bookvalue per sh₩
140.45
149.75
143.95
143.01
139.60
147.13
164.60
189.63
215.74
80.61
17.94
8.57%
6.91%
—
58.94
FCF per share₩
136.53
142.90
153.77
157.83
165.24
154.31
166.19
168.05
160.74
74.03
103.64
0.37%
1.77%
—
88.87
Dividend per sh₩
181.10
173.50
206.26
226.30
217.69
240.79
244.05
251.23
241.59
87.25
41.57
1.32%
6.10%
—
7.21
Div yield (avg)%
24.52
25.38
27.83
26.41
26.95
28.83
25.97
27.92
25.23
22.30
24.44
26.95
26.68
15
2.05
Payout ratio%
11.11
12.36
9.95
12.79
15.25
12.94
13.48
10.75
8.13
8.29
13.04
12.94
11.73
90
151.5
Shares (diluted)M
141.2
149.8
133.9
144.5
152.0
151.1
127.1
124.7
115.7
147.7
148.7
(4.35%)
(2.03%)
60
14.64
Buyback yield%
24.41
25.36
25.53
27.97
25.51
28.39
26.97
27.46
29.83
8.73
8.81
27.46
26.25
69
1.179
D/E ratiox
0.229
0.269
0.295
0.335
0.388
0.411
0.426
0.452
0.539
0.981
1.586
0.426
0.361
76
30.88
Enterprise value₩B
17.22
15.83
17.50
19.11
18.38
20.51
18.69
19.69
17.67
34.48
22.81
(1.55%)
(0.89%)
27
7.223
LT debt₩B
54.50
59.85
69.56
73.81
78.98
91.96
110.6
113.6
120.0
36.84
28.53
10.21%
7.74%
20
Revenue
₩49.83B
2.31%
1.00×
Cost of revenue
₩23.62B
2.52%
1.02×
Operating expenses
₩11.12B
2.27%
1.00×
Goodwill & intangibles
21.52%
Cash and investments
16.93%
Spread over hurdle
12.01%