15.25
Revenue₩B
13.65
14.10
14.26
14.47
14.41
14.29
14.29
14.65
14.72
14.57
16.50
0.22%
0.62%
50
20.58
Revenue growth%
8.08
5.64
4.68
1.95
0.40
0.40
0.40
1.62
0.65
3.54
9.02
0.65
1.79
15
14.91
Gross margin%
27.26
29.23
27.11
29.73
32.26
34.70
34.34
36.51
37.67
34.68
2.19
34.70
33.30
37
8.01
Operating margin%
24.35
23.03
24.81
26.84
27.64
28.87
26.01
26.98
28.90
28.61
15.98
28.61
26.91
95
6.57
Net margin%
12.18
14.77
13.05
12.47
11.34
13.74
16.20
14.01
13.81
15.28
28.63
14.01
13.77
54
26.01
P/E ratio (avg)x
29.48
34.06
33.58
34.88
40.28
46.96
53.56
57.54
57.23
61.95
25.31
57.23
43.62
26
37.25
EV/EBITx
16.27
17.35
19.00
18.03
18.60
19.80
20.45
18.95
17.61
15.57
22.67
18.95
18.32
36
6.72
FCF yield (avg)%
0.40
0.40
1.84
0.40
1.12
2.61
4.99
2.94
0.40
0.40
27.58
2.61
0.76
22
16.82
FCF margin%
21.11
18.43
17.85
15.85
17.43
15.05
13.49
12.02
13.57
12.84
8.55
13.49
15.45
66
0.658
FCF / Net incomex
1.737
1.641
1.796
1.736
1.997
2.253
2.458
2.520
2.778
3.013
0.805
2.520
2.125
78
13.75
ROIC%
19.17
21.73
19.09
20.02
22.74
20.65
19.37
16.93
17.17
16.21
8.08
17.17
19.27
43
13.20
Return on equity%
22.90
20.10
19.40
16.46
15.39
18.12
15.64
18.61
15.64
17.80
15.44
17.80
17.96
56
11.39
Return on assets%
6.81
8.61
10.31
9.82
12.30
9.38
9.14
10.37
7.69
10.46
2.30
9.38
9.60
65
168.31
EPS₩
132.58
122.58
130.54
131.90
121.94
107.73
113.14
110.35
102.74
100.07
186.23
(3.88%)
(2.29%)
—
6.21
EPS growth%
26.19
23.63
23.72
22.32
25.30
24.74
23.22
25.39
23.48
22.15
16.68
23.48
23.68
72
517.82
Bookvalue per sh₩
667.59
651.39
693.01
669.41
675.00
695.28
670.28
696.53
639.59
578.11
810.79
(3.05%)
(1.28%)
—
747.78
FCF per share₩
1,273
1,407
1,682
1,901
2,153
2,270
2,517
2,819
2,779
3,377
683.97
9.42%
10.19%
—
622.25
Dividend per sh₩
691.64
747.67
873.04
914.95
982.54
1,050
1,032
1,158
1,393
1,681
501.31
11.34%
9.46%
—
25.78
Div yield (avg)%
8.24
6.39
8.47
9.09
9.71
10.08
7.84
10.50
7.62
6.20
22.71
7.84
8.36
30
10.85
Payout ratio%
13.65
13.58
15.58
14.95
12.55
15.33
16.59
17.30
18.80
17.97
27.86
17.30
15.46
49
10.23
Shares (diluted)M
15.25
17.12
17.01
17.34
16.07
14.82
16.52
17.15
16.89
16.96
10.63
1.08%
2.26%
40
19.35
Buyback yield%
3.13
1.59
0.40
0.40
2.88
3.56
1.25
2.83
0.40
2.22
11.65
2.22
1.91
9
1.563
D/E ratiox
0.277
0.304
0.330
0.361
0.362
0.376
0.389
0.393
0.386
0.427
1.237
0.389
0.369
30
4.688
Enterprise value₩B
14.45
15.70
17.40
18.37
19.67
19.10
22.06
25.58
26.02
26.96
10.58
6.51%
7.15%
56
10.01
LT debt₩B
13.21
12.59
11.77
13.50
14.44
14.31
15.49
16.53
17.81
18.70
7.823
5.31%
4.82%
73
Revenue
₩14.57B
0.62%
1.00×
Cost of revenue
₩9.686B
0.87%
1.02×
Operating expenses
₩2.815B
(0.01%)
0.94×
Cash and investments
18.15%
Spread over hurdle
(0.80%)