52.80
Revenue₩B
29.31
31.17
32.96
35.56
38.24
41.58
44.84
47.68
50.72
54.16
55.29
7.21%
6.99%
76
20.26
Revenue growth%
9.78
12.57
10.49
8.05
7.12
8.79
11.49
14.00
15.34
13.78
23.92
13.78
10.99
43
4.79
Gross margin%
13.66
13.69
16.34
15.98
15.50
12.66
12.85
11.70
11.43
12.49
17.43
12.49
13.26
65
5.37
Operating margin%
35.50
38.22
37.57
34.60
34.07
33.20
33.51
31.60
32.92
34.46
12.03
33.20
34.26
70
13.21
Net margin%
19.92
19.23
21.66
19.00
21.12
22.82
24.48
21.88
19.13
20.41
8.53
21.88
20.77
61
18.48
P/E ratio (avg)x
17.23
18.78
20.67
21.75
22.01
23.36
25.43
22.56
24.82
24.68
21.08
24.68
22.29
11
9.367
EV/EBITx
29.47
32.82
33.04
34.56
40.69
44.01
52.14
61.04
64.00
62.04
22.09
61.04
42.35
95
28.47
FCF yield (avg)%
12.36
12.39
12.15
14.04
13.84
16.65
19.16
18.97
19.51
19.06
15.65
19.06
15.34
86
5.61
FCF margin%
2.70
5.05
2.48
0.40
0.40
1.18
1.71
3.63
1.06
2.80
24.67
1.71
2.09
41
1.538
FCF / Net incomex
1.210
1.317
1.236
1.142
1.092
1.187
1.221
1.111
1.209
1.281
0.458
1.209
1.210
59
23.15
ROIC%
18.66
17.80
18.72
17.44
19.49
20.07
20.27
22.45
21.99
19.75
3.93
20.27
19.62
6
14.33
Return on equity%
13.98
16.93
14.83
15.97
18.71
17.17
16.67
17.12
19.39
19.23
5.88
17.17
17.02
27
23.78
Return on assets%
21.58
19.14
19.27
19.83
17.93
20.37
20.25
18.67
18.33
18.36
29.16
18.67
19.20
68
70.93
EPS₩
171.41
182.80
196.87
214.05
208.64
235.82
273.95
320.47
373.37
395.99
75.54
13.67%
10.14%
—
18.74
EPS growth%
11.05
12.22
10.82
8.25
9.14
6.15
6.36
3.59
4.11
3.66
14.10
4.11
7.30
67
29.22
Bookvalue per sh₩
210.94
218.46
222.27
242.03
282.56
305.42
308.61
343.30
364.33
418.63
107.60
8.18%
8.31%
—
78.33
FCF per share₩
24.58
26.54
27.82
25.35
26.79
27.71
30.59
32.82
33.44
32.47
130.81
3.92%
3.73%
—
91.46
Dividend per sh₩
28.35
27.34
29.27
32.79
36.59
33.48
33.41
32.92
32.84
34.72
97.94
(1.04%)
2.10%
—
19.46
Div yield (avg)%
23.46
22.07
20.90
19.70
18.62
21.11
19.37
19.88
17.50
20.29
6.67
19.88
20.09
73
24.19
Payout ratio%
9.55
12.53
10.90
10.71
8.22
8.26
7.21
9.16
10.19
12.74
19.28
9.16
9.87
39
190.2
Shares (diluted)M
268.2
315.5
316.8
309.0
344.8
364.4
391.9
420.8
415.6
439.9
189.2
4.99%
5.10%
93
11.28
Buyback yield%
16.04
17.40
15.26
15.80
14.62
14.93
17.45
14.78
13.31
14.32
26.30
14.78
15.09
57
0.578
D/E ratiox
1.069
1.083
1.153
1.286
1.464
1.440
1.470
1.418
1.391
1.414
0.593
1.418
1.402
47
37.78
Enterprise value₩B
59.92
65.05
63.11
73.36
74.60
72.23
70.83
68.54
67.25
74.46
41.61
(0.04%)
2.56%
12
35.52
LT debt₩B
45.39
43.49
45.58
44.22
45.90
46.39
54.31
57.15
66.13
63.24
16.39
6.62%
3.17%
89
Revenue
₩54.16B
6.99%
1.00×
Cost of revenue
₩28.46B
7.01%
1.00×
Operating expenses
₩8.737B
6.23%
0.93×
Goodwill & intangibles
15.51%
Cash and investments
13.69%