11.25
Revenue₩B
12.21
12.78
13.79
14.50
15.30
16.09
17.44
18.83
20.05
20.93
12.56
6.47%
6.39%
85
4.82
Revenue growth%
14.78
13.87
14.36
15.62
18.57
19.44
18.13
20.31
20.67
19.32
20.03
19.44
18.35
67
10.17
Gross margin%
30.18
28.66
28.89
31.71
32.89
30.26
32.40
29.56
28.50
30.78
11.21
30.26
30.22
68
2.97
Operating margin%
17.03
17.91
15.17
15.63
14.71
14.43
14.21
11.46
14.11
15.09
18.44
14.21
14.90
83
12.55
Net margin%
19.54
21.06
18.92
20.76
22.00
23.14
21.56
23.00
20.11
21.62
22.71
21.62
21.31
14
25.83
P/E ratio (avg)x
21.24
22.58
21.15
20.87
19.01
19.14
20.42
19.41
18.12
18.00
9.723
19.14
19.91
33
15.29
EV/EBITx
30.09
30.82
32.04
28.43
27.70
27.21
28.36
29.97
28.15
27.84
34.82
28.15
28.40
20
22.01
FCF yield (avg)%
25.87
28.14
27.59
27.75
30.14
32.54
30.35
28.25
30.90
28.54
27.97
30.35
28.40
61
18.09
FCF margin%
8.45
8.46
6.98
8.50
9.34
6.54
7.40
6.64
4.03
2.23
28.16
6.54
7.19
44
1.158
FCF / Net incomex
0.457
0.529
0.544
0.576
0.585
0.620
0.616
0.647
0.715
0.699
1.329
0.647
0.600
46
21.98
ROIC%
15.12
13.43
13.55
13.29
11.81
9.29
8.63
11.39
11.32
11.01
26.99
11.01
11.60
18
22.92
Return on equity%
21.50
21.12
19.97
19.44
17.73
16.30
13.78
11.52
8.78
8.71
27.72
11.52
17.02
74
6.02
Return on assets%
9.28
10.04
7.11
6.06
7.31
9.06
8.54
8.32
8.98
6.40
10.32
8.54
8.43
61
527.48
EPS₩
392.85
402.00
440.94
432.18
479.27
495.76
575.60
536.11
606.02
568.23
561.50
3.46%
4.13%
—
3.49
EPS growth%
0.40
0.40
0.40
0.40
0.40
1.46
2.56
0.47
0.40
3.21
17.81
1.46
0.40
8
327.72
Bookvalue per sh₩
278.91
302.99
328.48
314.82
332.10
312.21
314.48
292.18
298.61
290.18
428.52
(2.66%)
(0.62%)
—
202.24
FCF per share₩
370.98
338.17
321.68
351.81
346.60
306.13
299.06
261.30
225.87
233.56
187.79
(7.59%)
(3.95%)
—
246.01
Dividend per sh₩
525.44
551.53
606.60
643.71
709.73
694.05
609.97
588.24
535.80
525.90
235.84
(5.82%)
(0.04%)
—
26.75
Div yield (avg)%
13.81
11.36
11.99
13.55
12.57
10.26
7.43
7.72
10.04
12.15
14.35
10.04
11.68
82
5.21
Payout ratio%
23.24
25.58
24.53
26.76
29.11
27.89
27.68
26.45
28.18
30.18
19.48
27.89
27.22
83
20.08
Shares (diluted)M
23.26
25.34
24.58
28.23
31.62
34.23
39.25
41.28
39.46
40.25
19.27
4.95%
5.75%
41
7.43
Buyback yield%
11.21
14.15
13.63
11.49
12.02
13.41
10.94
10.61
12.38
14.94
27.01
12.38
12.20
89
0.695
D/E ratiox
2.002
1.907
1.838
1.787
1.648
1.870
1.831
1.699
1.558
1.491
0.129
1.699
1.809
49
12.27
Enterprise value₩B
4.467
4.405
4.338
4.821
5.510
6.359
7.434
8.678
9.685
11.33
6.616
15.51%
9.96%
69
4.556
LT debt₩B
16.67
19.39
20.22
23.55
24.68
28.34
29.49
28.88
33.27
38.47
14.48
9.29%
10.10%
41
Revenue
₩20.93B
6.39%
1.00×
Cost of revenue
₩13.44B
6.35%
1.00×
Operating expenses
₩4.725B
6.04%
0.97×
Cash and investments
19.40%
Spread over hurdle
43.75%