6.827
Revenue₩B
7.561
7.588
7.683
7.571
7.700
7.662
7.557
7.627
7.528
7.496
7.120
(0.53%)
0.02%
8
17.72
Revenue growth%
20.56
18.51
16.44
18.14
19.43
20.89
22.35
23.80
25.22
22.90
7.61
22.90
20.72
45
9.19
Gross margin%
6.93
8.93
9.71
7.31
5.07
3.02
0.40
0.40
1.83
0.40
4.58
0.40
4.04
70
27.17
Operating margin%
9.81
11.30
12.40
12.97
11.94
10.37
11.43
13.05
13.72
13.90
13.03
13.05
12.17
11
4.76
Net margin%
23.57
23.14
24.79
24.16
21.72
19.12
20.99
20.37
21.23
23.95
20.47
20.99
22.43
51
8.418
P/E ratio (avg)x
15.28
18.29
20.49
23.38
24.71
29.56
34.92
37.40
36.70
41.76
9.940
36.70
27.14
37
21.85
EV/EBITx
24.58
24.94
26.56
25.63
25.73
24.99
23.14
21.71
20.89
19.27
14.52
21.71
24.76
23
21.51
FCF yield (avg)%
10.31
7.88
5.80
4.82
4.96
4.69
1.88
2.16
0.61
0.40
23.25
1.88
4.75
9
21.63
FCF margin%
11.87
11.90
13.28
15.65
14.64
12.70
10.11
11.72
13.14
12.59
10.45
12.59
12.64
55
1.460
FCF / Net incomex
0.418
0.448
0.439
0.389
0.393
0.362
0.332
0.287
0.273
0.270
0.966
0.287
0.376
83
13.72
ROIC%
16.68
18.07
15.40
18.21
19.32
17.93
18.02
17.94
19.08
16.38
12.52
17.94
17.98
72
7.34
Return on equity%
18.86
17.31
14.77
16.91
19.11
19.67
17.70
14.74
12.50
12.31
18.38
14.74
17.11
74
21.59
Return on assets%
11.14
12.48
11.15
8.17
6.05
4.30
1.42
1.60
2.85
2.85
11.18
2.85
5.18
40
62.19
EPS₩
27.29
30.20
28.03
28.08
25.84
28.15
28.80
25.52
22.92
25.15
67.05
(0.54%)
(0.69%)
—
8.98
EPS growth%
25.03
26.63
25.06
24.14
24.06
21.80
19.62
19.19
17.14
16.94
24.85
19.19
22.93
34
64.62
Bookvalue per sh₩
19.24
21.70
20.24
19.87
19.16
19.55
22.14
20.41
20.74
22.85
25.60
3.58%
2.41%
—
14.52
FCF per share₩
43.58
45.34
45.58
42.91
42.83
43.63
39.49
42.68
43.11
38.77
61.52
(1.97%)
(2.19%)
—
61.00
Dividend per sh₩
27.11
28.79
31.31
30.24
31.34
35.46
33.88
35.11
35.85
40.55
55.46
5.29%
4.40%
—
3.20
Div yield (avg)%
26.81
28.30
28.48
27.86
28.31
28.73
28.67
31.43
34.08
36.99
17.92
31.43
28.58
27
28.55
Payout ratio%
25.82
23.24
20.30
20.63
19.76
21.95
23.59
21.51
21.01
21.93
13.81
21.93
21.72
37
88.99
Shares (diluted)M
121.7
142.2
143.5
153.9
149.6
150.7
144.1
136.3
127.9
147.1
91.20
(0.34%)
1.86%
18
20.21
Buyback yield%
13.97
13.94
15.58
12.95
11.27
13.65
11.42
13.88
13.20
11.90
5.14
13.20
13.42
73
0.458
D/E ratiox
0.956
1.099
1.135
1.176
1.123
1.212
1.265
1.352
1.539
1.605
0.501
1.352
1.194
93
3.061
Enterprise value₩B
4.223
4.544
4.191
4.206
4.139
4.064
3.777
4.156
4.308
4.638
2.924
2.30%
0.99%
54
0.714
LT debt₩B
2.112
2.062
2.005
1.996
1.861
1.810
1.727
1.972
2.010
2.307
5.222
4.39%
0.87%
62
Revenue
₩7.496B
0.02%
1.00×
Cost of revenue
₩4.671B
(0.10%)
0.99×
Operating expenses
₩1.411B
0.81%
1.08×
Cash and investments
18.14%
Goodwill & intangibles
17.02%
Spread over hurdle
15.33%