3.323
Revenue₩B
12.67
12.93
13.10
13.04
13.53
14.03
14.30
14.77
15.20
15.75
3.707
3.09%
2.53%
40
23.69
Revenue growth%
1.50
0.40
2.20
0.40
0.40
0.40
2.60
5.17
4.46
5.34
25.42
4.46
1.85
38
26.42
Gross margin%
28.52
30.27
31.96
32.56
33.79
33.73
31.04
30.03
31.16
29.29
9.84
31.04
31.10
22
18.51
Operating margin%
7.90
7.03
9.43
6.93
9.37
11.14
8.87
7.89
5.53
3.83
23.87
7.89
7.90
82
13.07
Net margin%
25.51
25.78
25.72
24.75
24.55
21.70
22.95
22.75
21.10
23.45
14.68
22.75
24.00
37
24.33
P/E ratio (avg)x
40.66
49.24
48.25
57.69
59.77
70.47
75.98
82.33
83.18
91.65
26.64
82.33
65.12
92
21.52
EV/EBITx
21.48
23.03
20.50
18.04
17.69
17.16
16.57
17.94
17.37
17.15
15.65
17.16
17.81
51
17.37
FCF yield (avg)%
12.90
15.79
14.54
16.98
14.35
12.80
14.33
12.41
14.92
17.37
10.99
14.33
14.45
63
10.20
FCF margin%
29.40
27.44
25.73
24.79
26.98
24.83
25.07
28.07
30.18
31.07
25.87
28.07
27.21
33
1.696
FCF / Net incomex
1.414
1.402
1.435
1.523
1.679
1.850
1.801
1.723
1.807
1.586
0.722
1.801
1.633
65
18.77
ROIC%
16.90
17.56
18.32
19.06
20.99
22.29
24.38
25.43
27.13
28.84
29.93
25.43
21.64
17
6.26
Return on equity%
4.62
3.17
5.15
2.22
0.40
0.40
1.28
0.40
0.40
1.74
18.50
0.40
1.51
77
18.28
Return on assets%
2.86
3.53
3.58
2.99
0.40
0.40
2.61
3.73
5.26
6.79
25.82
3.73
3.26
66
2,024
EPS₩
522.85
602.12
645.16
733.02
834.33
892.17
851.60
957.80
910.23
1,041
2,244
4.52%
6.33%
—
2.31
EPS growth%
11.46
11.46
8.87
9.25
11.85
11.01
9.77
12.19
13.69
11.76
10.41
11.76
11.46
40
1,789
Bookvalue per sh₩
1,676
1,856
1,827
2,087
2,377
2,358
2,577
2,590
2,810
3,270
652.81
6.59%
6.80%
—
497.23
FCF per share₩
640.67
607.00
614.91
674.87
637.53
733.70
848.63
809.84
854.82
892.68
620.08
6.96%
4.78%
—
1,247
Dividend per sh₩
649.19
600.44
568.14
550.50
557.29
573.75
572.67
598.06
571.63
542.18
892.46
(0.55%)
(0.99%)
—
16.64
Div yield (avg)%
29.99
27.23
29.08
30.98
28.93
28.92
31.27
31.38
33.13
31.19
15.08
31.27
30.49
63
7.97
Payout ratio%
12.73
13.85
14.75
12.69
14.20
11.78
13.72
12.60
9.91
8.40
23.32
11.78
12.71
51
6.193
Shares (diluted)M
7.351
7.456
6.729
7.203
7.533
7.983
7.493
7.704
6.805
6.084
5.939
(4.18%)
(1.23%)
40
4.74
Buyback yield%
12.43
14.41
16.41
13.90
14.47
16.56
19.22
19.90
18.52
21.50
3.83
19.22
16.48
83
1.774
D/E ratiox
0.944
0.979
0.846
0.790
0.719
0.686
0.731
0.663
0.592
0.617
0.513
0.663
0.725
22
2.186
Enterprise value₩B
4.829
4.813
5.067
5.008
5.671
5.731
5.136
5.297
5.777
5.862
15.74
0.66%
3.02%
23
16.16
LT debt₩B
5.318
6.017
6.088
7.021
7.727
7.863
7.845
7.861
7.574
7.577
11.75
(0.39%)
4.96%
95
Revenue
₩15.75B
2.53%
1.00×
Cost of revenue
₩11.02B
2.68%
1.02×
Operating expenses
₩3.102B
2.57%
1.00×
Cash and investments
14.75%
Spread over hurdle
(5.66%)