24.49
Revenue₩B
26.44
26.88
27.19
27.81
27.69
27.81
27.50
27.74
28.74
28.75
27.18
0.75%
0.75%
28
15.34
Revenue growth%
25.53
27.17
26.81
28.10
28.84
30.83
32.67
32.39
33.29
34.36
27.15
32.67
29.83
33
3.13
Gross margin%
29.14
26.47
26.09
27.16
29.61
28.71
27.37
27.59
27.12
29.47
21.51
27.59
27.48
40
8.79
Operating margin%
18.12
16.08
13.11
11.29
12.42
13.42
14.70
16.35
16.84
18.63
19.14
16.35
15.39
58
8.98
Net margin%
18.38
18.45
19.22
19.24
21.91
19.77
17.30
18.22
21.10
20.76
6.42
19.77
19.23
62
24.89
P/E ratio (avg)x
9.754
9.939
10.60
12.50
11.96
12.43
14.76
14.12
15.28
15.94
12.19
14.76
12.47
91
25.03
EV/EBITx
41.59
49.42
49.28
58.17
56.36
58.65
56.74
62.59
72.02
81.67
9.531
62.59
57.46
31
14.49
FCF yield (avg)%
25.07
27.49
27.10
28.10
27.65
28.26
26.74
24.24
24.70
26.90
13.10
26.74
27.00
44
14.82
FCF margin%
18.98
16.19
17.49
19.31
22.09
23.29
23.48
26.45
24.99
25.49
20.65
24.99
22.69
43
1.394
FCF / Net incomex
1.645
1.534
1.663
1.695
1.821
1.906
2.151
2.145
2.461
2.819
0.588
2.151
1.863
75
24.71
ROIC%
22.13
21.54
22.14
22.12
19.53
19.73
20.08
20.65
21.13
21.61
7.11
20.65
21.34
63
6.78
Return on equity%
15.49
14.99
12.13
14.09
16.24
18.84
20.88
22.24
21.92
24.49
26.12
21.92
17.54
95
14.67
Return on assets%
21.55
24.54
23.12
22.47
23.19
21.09
20.31
18.29
20.78
22.35
20.67
20.78
21.95
81
360.00
EPS₩
904.09
875.49
900.36
934.15
1,066
1,198
1,148
1,105
1,173
1,176
372.58
1.99%
2.30%
—
19.32
EPS growth%
32.40
33.03
32.92
33.41
34.22
32.88
31.25
34.13
32.77
34.03
3.34
32.88
32.98
50
197.52
Bookvalue per sh₩
827.65
916.41
1,037
1,038
1,213
1,427
1,541
1,503
1,566
1,830
767.52
8.57%
10.31%
—
693.51
FCF per share₩
461.00
433.00
423.93
382.36
375.67
328.33
330.62
352.05
334.46
307.15
593.38
(3.95%)
(3.31%)
—
653.07
Dividend per sh₩
607.50
643.58
719.40
761.85
804.34
841.19
858.07
866.53
865.54
876.81
464.59
1.74%
5.51%
—
4.95
Div yield (avg)%
15.44
16.28
19.23
18.65
21.09
19.24
19.99
22.01
24.56
24.82
29.32
22.01
19.61
40
27.57
Payout ratio%
17.21
15.05
17.77
18.05
16.66
19.49
19.85
17.98
15.52
15.63
27.27
17.98
17.49
51
11.39
Shares (diluted)M
8.859
9.399
10.23
11.00
11.28
10.04
10.91
11.05
11.46
10.92
11.61
(0.64%)
1.17%
34
13.22
Buyback yield%
0.40
2.75
3.02
3.15
2.21
3.87
4.94
2.18
4.93
6.57
12.53
4.93
3.09
32
1.695
D/E ratiox
1.292
1.194
1.225
1.167
1.030
1.021
0.998
0.972
0.865
0.933
1.373
0.972
1.025
63
7.941
Enterprise value₩B
4.389
5.307
5.274
6.182
7.292
7.339
7.492
8.758
9.769
11.25
6.557
9.06%
11.13%
38
9.153
LT debt₩B
31.31
32.35
34.29
40.52
44.76
50.25
54.26
63.14
63.78
70.18
21.57
9.41%
9.39%
55
Revenue
₩28.75B
0.75%
1.00×
Cost of revenue
₩16.90B
0.52%
0.98×
Operating expenses
₩5.074B
0.81%
1.01×
Cash and investments
18.35%
Return on capital
125.77%
Spread over hurdle
117.53%