7.347
Revenue₩B
28.10
28.23
29.23
29.58
30.98
31.35
31.67
31.88
32.66
33.08
7.628
1.32%
1.95%
66
15.88
Revenue growth%
2.78
1.94
0.81
2.75
2.50
0.41
0.40
1.58
4.29
1.79
23.00
1.58
1.87
91
6.71
Gross margin%
21.32
23.79
22.01
20.77
18.15
16.28
15.03
13.83
14.56
16.63
7.62
15.03
17.39
30
19.92
Operating margin%
17.45
18.25
15.94
16.10
18.22
17.56
17.86
17.68
16.13
14.04
13.61
17.56
17.51
60
2.05
Net margin%
22.73
20.74
22.55
21.54
21.02
20.13
20.47
21.18
21.13
22.10
5.05
21.13
21.15
95
27.72
P/E ratio (avg)x
8.404
8.890
7.972
7.461
7.741
7.380
8.081
8.175
8.766
8.155
8.803
8.155
8.118
80
28.06
EV/EBITx
34.24
33.91
33.01
31.10
31.52
31.24
31.47
36.70
36.16
41.79
17.28
36.16
33.46
9
11.80
FCF yield (avg)%
20.45
21.37
18.94
19.23
18.69
21.02
21.37
18.94
21.22
21.04
29.85
21.04
20.74
15
28.61
FCF margin%
25.53
27.36
27.63
28.17
27.91
25.90
26.59
27.42
25.82
23.16
19.80
25.90
26.97
73
0.772
FCF / Net incomex
2.866
3.274
3.502
3.699
4.068
4.698
5.415
5.382
5.809
6.216
1.357
5.415
4.383
28
19.10
ROIC%
14.17
15.31
17.29
15.42
14.68
12.30
11.02
8.47
7.83
10.64
3.38
10.64
13.23
89
11.88
Return on equity%
6.23
4.24
5.54
3.60
3.71
1.87
3.30
5.44
7.28
9.19
23.48
5.44
4.84
91
4.94
Return on assets%
0.40
0.40
0.40
0.40
1.87
2.53
2.99
0.88
0.40
2.74
23.57
2.53
0.64
16
247.59
EPS₩
189.08
194.43
200.52
203.48
192.64
209.92
203.82
180.90
188.75
192.30
271.63
(0.03%)
0.22%
—
2.14
EPS growth%
13.11
11.44
12.63
10.57
10.85
11.65
11.29
12.26
13.48
16.17
5.37
12.26
11.96
46
226.24
Bookvalue per sh₩
539.62
582.62
603.61
692.89
839.82
853.12
883.90
1,023
1,030
1,137
352.15
6.25%
8.77%
—
382.12
FCF per share₩
230.28
255.77
287.49
281.11
268.53
266.21
291.88
276.13
294.02
316.67
211.90
3.35%
3.76%
—
190.14
Dividend per sh₩
102.96
105.29
103.38
107.77
102.38
105.52
102.18
110.77
115.75
104.15
107.04
0.34%
(1.13%)
—
8.02
Div yield (avg)%
3.80
4.04
1.99
4.05
4.79
5.17
8.11
7.42
6.41
7.62
9.51
7.42
4.98
34
16.91
Payout ratio%
13.24
13.76
14.93
13.87
15.23
14.68
14.10
16.48
14.56
14.15
27.54
14.56
14.36
72
60.98
Shares (diluted)M
107.5
114.0
126.4
143.1
160.2
189.8
207.1
244.5
258.7
272.5
60.55
11.20%
10.68%
51
18.69
Buyback yield%
20.84
21.10
23.60
24.81
26.49
27.17
27.51
28.18
29.68
27.66
3.82
27.66
26.83
17
1.013
D/E ratiox
1.848
2.012
2.289
2.563
2.652
3.050
3.540
3.946
4.334
4.291
0.811
3.946
2.851
36
18.98
Enterprise value₩B
14.27
15.63
16.59
15.79
15.81
16.27
19.04
18.32
18.59
20.59
13.14
5.42%
4.23%
94
24.78
LT debt₩B
7.242
7.840
8.771
9.165
9.623
10.15
10.49
12.28
12.75
13.02
7.587
6.24%
7.22%
19
Revenue
₩33.08B
1.95%
1.00×
Cost of revenue
₩17.76B
1.87%
0.99×
Operating expenses
₩8.411B
2.73%
1.08×
Cash and investments
14.84%
Return on capital
163.85%
Spread over hurdle
155.56%