79.14
Revenue₩B
48.24
51.18
55.93
59.35
64.73
69.96
76.53
82.82
88.08
94.71
85.03
7.91%
7.55%
81
12.32
Revenue growth%
9.84
7.44
9.55
10.27
12.13
15.12
16.91
16.21
16.53
16.66
28.23
16.53
13.63
9
13.21
Gross margin%
22.38
24.92
22.88
20.54
22.69
19.99
20.50
19.37
20.54
23.19
22.03
20.50
21.46
79
18.01
Operating margin%
4.15
2.44
4.90
1.91
0.40
0.40
0.40
0.70
2.24
4.55
26.98
0.70
2.08
11
12.03
Net margin%
24.92
27.19
28.43
29.81
31.27
31.69
33.74
33.34
33.72
31.13
11.43
33.34
31.20
44
12.84
P/E ratio (avg)x
28.01
29.44
29.71
30.78
32.20
31.84
32.20
35.50
34.98
37.95
26.97
34.98
32.02
65
30.43
EV/EBITx
23.47
26.72
27.39
28.83
33.74
35.23
37.01
38.16
45.14
52.14
14.44
38.16
34.48
48
13.59
FCF yield (avg)%
20.47
23.33
22.41
20.92
23.87
25.99
24.01
26.52
29.22
30.52
20.87
26.52
23.94
91
21.10
FCF margin%
6.50
6.14
3.96
4.53
6.13
5.57
4.28
5.88
7.64
6.21
7.38
5.88
6.00
91
0.522
FCF / Net incomex
1.359
1.572
1.746
1.764
1.676
1.898
1.862
2.154
2.140
2.488
1.707
2.140
1.813
84
28.02
ROIC%
30.96
33.67
34.63
37.01
35.80
38.72
41.68
42.75
45.34
43.22
26.95
42.75
37.87
43
21.73
Return on equity%
28.10
30.92
29.52
30.89
33.52
35.89
34.45
35.47
34.16
32.29
13.89
34.45
32.90
32
8.98
Return on assets%
16.26
13.88
16.22
18.89
17.16
19.53
20.96
18.70
19.55
20.45
23.08
19.55
18.80
73
90.84
EPS₩
55.54
56.45
64.83
74.04
73.20
77.28
82.49
88.49
84.11
93.25
93.42
4.96%
6.85%
—
29.45
EPS growth%
0.40
0.58
3.52
1.93
1.58
4.10
1.80
0.40
0.40
0.40
11.41
0.40
1.08
70
162.93
Bookvalue per sh₩
91.44
102.38
103.58
118.30
132.99
133.16
134.20
137.66
137.56
152.00
216.18
2.71%
5.62%
—
61.60
FCF per share₩
39.43
39.63
40.10
39.05
35.64
38.50
34.98
33.43
37.67
36.81
219.39
0.65%
(1.71%)
—
204.09
Dividend per sh₩
86.73
95.46
87.40
93.97
94.83
100.32
93.11
103.91
97.48
94.86
162.74
0.01%
0.43%
—
6.73
Div yield (avg)%
18.11
20.95
18.55
18.14
17.70
17.42
14.43
14.33
13.70
13.23
8.93
14.33
17.56
78
11.23
Payout ratio%
13.34
13.40
14.53
12.49
14.96
14.95
15.17
12.36
13.23
14.31
19.34
14.31
13.86
15
181.3
Shares (diluted)M
206.8
220.1
210.1
190.1
173.9
186.9
173.9
186.1
164.0
155.7
187.3
(2.20%)
(2.95%)
27
5.11
Buyback yield%
8.46
8.70
8.25
8.99
6.21
3.45
3.51
6.08
5.41
6.78
20.97
5.41
6.49
55
0.890
D/E ratiox
1.891
2.192
2.294
2.475
2.332
2.647
2.845
2.987
3.251
3.607
0.328
2.987
2.561
94
44.46
Enterprise value₩B
58.22
65.00
66.06
73.31
66.81
68.28
76.29
68.78
63.65
66.41
92.09
(0.12%)
2.42%
67
44.46
LT debt₩B
62.78
57.97
63.42
67.56
66.13
67.11
66.49
71.14
68.92
68.44
62.64
0.69%
0.43%
38
Revenue
₩94.71B
7.55%
1.00×
Cost of revenue
₩57.21B
7.80%
1.02×
Operating expenses
₩22.74B
7.16%
0.96×
Cash and investments
15.12%
Spread over hurdle
(3.25%)