11.31
Revenue₩B
14.06
14.44
14.57
14.58
14.91
14.89
15.43
16.04
15.94
15.94
11.66
1.35%
1.43%
12
6.86
Revenue growth%
10.75
12.39
11.04
12.23
10.80
8.31
9.60
9.11
10.75
13.23
4.85
9.60
10.77
93
11.39
Gross margin%
28.74
26.23
24.04
26.68
24.72
23.42
22.01
24.28
22.75
25.49
12.64
23.42
24.50
64
13.86
Operating margin%
28.24
28.28
30.68
27.96
28.54
25.82
27.20
27.06
28.44
27.46
26.28
27.20
28.10
74
23.81
Net margin%
25.02
22.17
19.98
18.89
17.48
14.94
15.09
13.35
14.07
16.34
28.42
14.94
16.91
78
10.22
P/E ratio (avg)x
43.84
44.34
48.65
50.74
54.72
53.20
59.98
64.07
68.73
77.94
28.98
64.07
53.96
58
30.57
EV/EBITx
14.21
13.24
11.68
11.23
10.47
11.01
10.70
9.681
9.729
10.35
12.08
10.35
10.85
89
3.88
FCF yield (avg)%
0.40
2.64
0.80
0.40
2.53
4.42
2.69
4.00
5.74
7.28
26.64
4.42
2.67
47
15.80
FCF margin%
20.80
19.83
20.32
23.28
23.67
20.70
20.52
21.75
19.90
21.39
24.82
20.70
20.75
17
1.100
FCF / Net incomex
2.423
2.885
2.930
3.414
3.470
3.536
3.599
4.274
4.741
4.844
1.509
4.274
3.503
93
5.68
ROIC%
0.78
0.40
2.92
1.58
3.52
1.12
0.40
2.69
0.40
2.83
29.99
1.12
1.35
74
24.49
Return on equity%
24.69
23.95
26.66
27.50
28.11
28.18
28.89
27.08
29.11
29.45
2.53
28.89
27.80
63
7.40
Return on assets%
22.89
20.82
22.60
20.70
23.14
20.25
19.63
18.41
16.83
15.38
26.52
18.41
20.47
59
194.90
EPS₩
968.69
1,072
1,051
1,096
1,079
1,146
1,074
1,081
1,247
1,361
214.18
4.76%
3.60%
—
25.16
EPS growth%
16.27
17.99
19.88
21.47
21.02
19.70
21.76
19.16
16.52
19.29
28.27
19.29
19.50
77
646.85
Bookvalue per sh₩
202.81
196.63
231.95
247.55
293.07
284.14
338.70
350.98
356.09
379.77
867.81
5.32%
6.35%
—
659.93
FCF per share₩
1,343
1,368
1,501
1,514
1,485
1,652
1,604
1,653
1,636
1,840
206.15
4.38%
3.77%
—
634.93
Dividend per sh₩
490.00
534.44
532.93
576.71
601.13
584.70
686.90
782.60
940.05
1,039
892.52
11.57%
8.71%
—
20.03
Div yield (avg)%
9.52
11.59
10.93
9.58
10.06
10.94
12.57
15.02
16.27
17.23
2.94
15.02
11.27
46
4.05
Payout ratio%
12.74
11.55
10.06
8.19
9.01
9.77
12.19
11.55
9.30
11.23
29.40
11.23
10.65
89
7.460
Shares (diluted)M
8.901
9.109
9.302
9.114
9.232
8.663
9.248
10.01
10.70
11.85
7.467
5.12%
3.75%
24
18.47
Buyback yield%
17.60
17.30
14.85
14.49
14.06
13.46
10.95
13.63
10.95
10.54
2.11
10.95
13.84
87
1.302
D/E ratiox
0.258
0.236
0.224
0.204
0.231
0.224
0.207
0.230
0.228
0.226
1.712
0.226
0.227
81
4.669
Enterprise value₩B
4.438
4.961
5.132
5.326
5.200
6.192
7.024
8.108
9.486
11.17
2.788
16.52%
10.28%
54
14.86
LT debt₩B
20.71
21.22
20.89
20.67
19.17
21.48
20.26
22.53
23.06
22.26
12.72
3.04%
2.00%
42
Revenue
₩15.94B
1.43%
1.00×
Cost of revenue
₩9.526B
1.59%
1.02×
Operating expenses
₩1.781B
0.72%
0.93×
Spread over hurdle
52.10%