8.384
Revenue₩B
10.95
11.19
11.26
11.38
11.33
11.42
11.78
12.15
12.04
12.09
8.695
1.30%
1.14%
16
26.34
Revenue growth%
15.16
12.19
12.59
12.29
10.25
10.68
10.25
8.16
9.54
8.47
3.20
9.54
10.47
60
20.62
Gross margin%
7.32
4.71
3.24
2.81
1.34
1.82
2.77
1.26
1.66
4.25
26.43
1.82
2.79
57
12.32
Operating margin%
13.39
11.18
8.73
7.83
8.70
9.41
10.40
8.40
9.26
10.96
12.42
9.41
9.33
40
20.47
Net margin%
10.08
8.80
9.01
8.80
11.08
12.83
11.10
13.37
10.87
9.27
3.94
11.10
10.48
52
32.40
P/E ratio (avg)x
39.13
37.92
36.41
36.29
36.20
41.49
40.75
40.86
40.63
40.33
9.147
40.75
39.73
89
36.36
EV/EBITx
18.38
20.06
22.25
23.72
22.54
20.58
19.83
19.24
20.76
20.76
23.86
20.58
20.67
34
12.73
FCF yield (avg)%
22.91
24.09
21.59
20.63
21.59
20.14
18.80
16.47
15.55
18.37
28.70
18.37
20.39
9
10.63
FCF margin%
8.50
7.56
9.33
8.48
9.27
8.32
7.02
4.24
5.05
6.32
21.66
6.32
7.94
46
0.224
FCF / Net incomex
0.467
0.501
0.551
0.587
0.590
0.631
0.712
0.726
0.778
0.864
0.815
0.726
0.610
22
15.66
ROIC%
6.71
6.33
7.70
7.42
5.04
6.30
3.98
6.23
7.18
8.69
15.04
6.30
6.52
87
23.26
Return on equity%
27.66
27.69
28.39
25.64
27.12
24.70
24.46
23.95
23.49
24.48
17.02
24.46
25.17
77
7.74
Return on assets%
0.96
1.99
1.97
0.58
2.11
2.65
0.40
0.40
0.40
1.24
4.34
0.40
1.10
67
21.35
EPS₩
48.62
57.48
62.58
66.48
76.52
89.42
105.79
126.21
135.28
137.48
23.23
12.43%
11.21%
—
17.18
EPS growth%
5.72
4.97
7.26
9.08
9.91
8.00
10.29
8.01
9.69
11.39
18.06
9.69
8.54
56
89.14
Bookvalue per sh₩
169.35
185.26
184.49
202.39
224.13
261.93
306.22
307.42
327.71
371.35
46.62
10.63%
8.75%
—
35.50
FCF per share₩
112.83
119.96
120.21
127.81
130.14
147.50
177.15
203.08
207.79
216.10
26.34
10.67%
7.65%
—
32.12
Dividend per sh₩
84.77
92.68
89.66
89.99
90.36
83.39
73.86
77.07
73.75
67.40
39.18
(5.69%)
(2.55%)
—
9.07
Div yield (avg)%
16.91
17.05
16.16
16.93
18.68
16.28
17.91
20.81
23.24
24.14
25.50
20.81
17.48
75
24.65
Payout ratio%
18.37
16.45
18.55
16.90
14.03
13.74
12.62
11.79
12.96
11.79
18.26
12.62
13.88
70
32.34
Shares (diluted)M
50.14
50.20
56.80
59.89
66.14
64.87
70.24
75.46
73.37
87.23
31.75
5.69%
6.84%
91
14.21
Buyback yield%
9.27
10.80
8.17
7.21
7.65
7.95
6.08
6.09
5.11
5.04
14.60
6.08
7.43
77
0.937
D/E ratiox
0.798
0.892
1.009
1.184
1.134
1.154
1.118
1.144
1.298
1.478
1.181
1.154
1.139
28
7.355
Enterprise value₩B
12.47
12.15
11.97
14.32
15.22
14.96
14.67
17.13
17.40
20.01
6.936
5.63%
6.51%
53
1.253
LT debt₩B
6.728
7.307
6.692
6.891
7.070
7.529
7.101
6.506
6.593
6.082
4.992
(2.97%)
(1.49%)
8
Revenue
₩12.09B
1.14%
1.00×
Cost of revenue
₩6.653B
1.04%
0.99×
Operating expenses
₩2.303B
0.84%
0.97×
Cash and investments
18.57%
Spread over hurdle
21.18%