3.109
Revenue₩B
5.235
5.486
5.717
6.050
6.386
6.503
6.601
6.913
7.113
3.303
3.737
3.29%
3.71%
40
22.93
Revenue growth%
25.47
25.53
22.77
24.04
26.27
28.43
27.30
26.63
24.08
8.39
24.07
26.63
25.50
28
15.32
Gross margin%
12.84
13.19
11.62
13.34
15.58
14.94
16.16
16.93
17.71
20.03
15.69
16.16
14.14
46
12.90
Operating margin%
5.36
6.57
9.56
11.74
10.46
8.90
7.69
9.62
7.23
19.02
15.09
8.90
8.29
93
24.39
Net margin%
3.42
0.79
2.32
0.40
2.32
3.03
5.32
4.71
7.67
23.86
2.26
4.71
2.68
62
27.97
P/E ratio (avg)x
20.43
20.55
21.36
21.49
22.34
25.76
25.35
28.59
33.64
16.70
12.84
25.76
21.92
8
31.07
EV/EBITx
6.284
6.416
6.447
6.854
7.063
6.195
5.582
5.900
6.112
22.02
22.58
6.112
6.350
20
11.15
FCF yield (avg)%
12.31
12.29
10.95
8.86
10.36
8.31
7.41
8.71
8.35
2.24
29.39
8.35
9.61
44
3.66
FCF margin%
7.10
6.08
4.41
2.14
0.85
2.21
2.59
0.40
1.25
7.03
2.86
1.25
2.40
59
0.775
FCF / Net incomex
1.642
1.508
1.401
1.373
1.262
1.154
1.101
1.211
1.122
0.323
0.611
1.154
1.317
18
12.08
ROIC%
13.86
12.72
14.67
17.49
17.20
17.12
16.50
15.89
18.11
10.55
29.13
17.12
16.20
34
12.45
Return on equity%
14.20
15.34
15.72
18.04
18.60
18.44
17.81
16.26
18.69
7.48
16.49
18.44
17.04
52
22.32
Return on assets%
22.80
20.74
17.88
20.81
21.57
20.45
17.97
17.90
17.14
5.81
15.46
17.97
20.48
90
107.30
EPS₩
54.60
60.92
72.51
78.25
91.29
95.02
113.67
133.47
140.94
111.16
128.81
12.49%
11.08%
—
12.20
EPS growth%
15.08
14.25
12.38
12.66
10.30
10.11
12.98
15.21
16.08
9.96
22.93
12.98
13.62
89
41.80
Bookvalue per sh₩
46.27
49.63
44.68
46.06
44.40
42.75
41.41
39.13
43.41
37.48
109.29
(1.18%)
0.10%
—
22.48
FCF per share₩
126.48
126.19
143.35
158.06
170.45
168.80
174.72
170.09
170.16
68.36
106.95
1.49%
5.50%
—
19.88
Dividend per sh₩
57.20
66.55
71.74
78.55
83.60
91.66
100.30
107.32
108.48
37.59
75.08
6.67%
7.91%
—
5.15
Div yield (avg)%
0.40
1.48
0.61
3.18
2.94
3.32
4.81
4.89
6.10
18.08
26.16
4.81
3.06
10
7.54
Payout ratio%
8.96
6.17
7.30
6.93
8.75
7.14
4.96
4.63
4.70
10.41
2.81
4.96
7.04
89
44.18
Shares (diluted)M
69.01
78.88
89.12
91.41
90.05
101.7
101.0
109.9
125.3
43.52
43.25
6.51%
7.31%
93
10.29
Buyback yield%
15.42
18.11
16.47
17.13
20.05
18.61
18.60
18.03
16.25
29.91
19.31
18.60
17.58
37
0.190
D/E ratiox
2.351
2.656
2.495
2.402
2.742
2.564
2.531
2.480
2.859
1.231
0.499
2.564
2.513
63
5.122
Enterprise value₩B
1.222
1.235
1.368
1.338
1.538
1.732
1.703
1.785
1.780
5.784
5.434
5.88%
4.52%
82
3.325
LT debt₩B
10.08
9.852
10.12
11.20
12.87
12.71
14.09
15.40
15.35
1.244
2.774
6.52%
6.53%
68
Revenue
₩7.113B
3.71%
1.00×
Cost of revenue
₩4.484B
3.81%
1.01×
Operating expenses
₩1.353B
3.14%
0.95×
Cash and investments
20.06%
Goodwill & intangibles
17.81%
Return on capital
145.81%
Spread over hurdle
139.89%