19.17
Revenue₩B
56.25
57.85
56.96
57.95
58.84
58.07
58.90
57.94
57.86
57.42
19.88
(0.49%)
0.23%
44
12.88
Revenue growth%
19.09
19.52
20.81
19.12
20.06
18.62
19.30
17.25
17.56
19.82
13.62
18.62
19.21
51
7.53
Gross margin%
13.71
11.63
9.29
10.74
11.95
12.43
13.37
16.27
18.27
18.91
25.48
16.27
12.90
47
22.74
Operating margin%
7.47
7.26
5.42
6.46
5.67
5.18
4.43
6.70
9.37
8.02
27.98
6.70
6.58
40
27.31
Net margin%
31.93
34.13
35.53
37.08
38.93
37.01
37.77
40.26
41.65
40.76
19.62
40.26
37.42
92
18.03
P/E ratio (avg)x
28.82
29.82
32.44
37.86
43.39
40.92
44.58
47.11
52.22
50.75
33.15
47.11
42.15
93
16.85
EV/EBITx
40.23
45.19
43.84
42.99
46.67
53.13
62.16
71.06
82.81
80.62
36.05
71.06
49.90
73
5.66
FCF yield (avg)%
13.50
13.31
10.61
8.41
7.93
5.94
6.58
7.92
7.93
10.25
15.42
7.92
8.17
10
20.60
FCF margin%
24.87
26.95
25.15
25.00
24.89
24.24
23.95
23.88
21.60
23.47
9.65
23.88
24.56
93
1.666
FCF / Net incomex
1.667
1.691
1.639
1.824
1.803
1.915
2.076
2.050
2.114
2.053
1.764
2.053
1.869
53
22.57
ROIC%
24.15
24.20
22.01
21.03
21.31
18.89
17.64
18.46
20.55
20.18
4.29
18.89
20.79
92
8.93
Return on equity%
12.15
12.51
10.22
8.38
6.92
8.92
6.73
7.40
9.50
9.99
19.50
8.92
9.21
56
4.32
Return on assets%
4.47
7.39
7.88
8.02
10.25
10.28
8.72
8.84
10.52
7.56
6.16
8.84
8.37
18
400.51
EPS₩
1,409
1,460
1,689
1,700
1,999
1,961
2,024
2,402
2,661
2,906
424.78
7.78%
7.51%
—
2.52
EPS growth%
14.02
16.82
14.69
13.76
14.71
17.34
18.84
20.22
17.49
16.57
9.87
17.49
16.70
83
254.63
Bookvalue per sh₩
344.49
362.33
341.76
371.29
354.75
399.79
452.74
450.22
427.97
480.57
955.84
6.26%
3.36%
—
789.88
FCF per share₩
824.84
871.81
939.40
853.01
778.36
755.25
843.81
887.72
898.03
855.39
193.97
1.91%
(0.69%)
—
461.63
Dividend per sh₩
661.10
621.02
661.56
613.18
576.08
637.08
644.64
676.42
595.74
599.37
538.29
0.80%
(0.27%)
—
25.79
Div yield (avg)%
20.44
22.33
19.44
21.78
22.66
22.47
21.14
23.24
22.78
21.85
4.42
22.47
22.09
27
16.17
Payout ratio%
2.57
0.95
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.25
0.40
0.40
11
76.77
Shares (diluted)M
90.84
97.18
108.9
125.2
148.9
148.9
156.4
183.4
196.8
193.9
76.78
5.43%
7.35%
51
9.54
Buyback yield%
5.53
4.56
4.41
6.58
4.09
4.00
2.99
5.59
7.31
4.34
12.24
4.34
4.48
35
1.430
D/E ratiox
0.881
0.896
0.850
0.742
0.688
0.687
0.747
0.762
0.813
0.799
0.815
0.762
0.781
58
41.71
Enterprise value₩B
50.91
48.96
47.62
47.68
47.59
50.77
49.01
51.14
53.13
48.75
31.93
0.48%
(0.46%)
29
18.02
LT debt₩B
7.027
7.087
7.334
7.689
7.303
7.300
7.054
8.082
8.133
9.218
6.533
4.77%
4.06%
69
Revenue
₩57.42B
0.23%
1.00×
Cost of revenue
₩40.19B
0.23%
1.00×
Operating expenses
₩10.99B
0.87%
1.07×
Goodwill & intangibles
16.67%
Spread over hurdle
30.50%