33.44
Revenue₩B
44.18
44.55
45.78
46.72
46.17
46.52
46.12
45.66
45.17
44.71
36.25
(0.64%)
0.40%
67
16.03
Revenue growth%
10.88
10.43
10.68
7.94
7.00
7.35
7.75
9.47
11.08
11.77
23.79
9.47
9.95
10
18.28
Gross margin%
16.11
16.55
16.56
15.48
12.81
10.67
8.22
5.28
2.97
4.84
24.02
5.28
11.74
74
3.17
Operating margin%
1.57
0.40
0.40
1.39
0.40
1.78
0.40
0.40
0.86
1.86
20.00
0.86
0.63
67
11.17
Net margin%
4.52
1.64
1.63
0.40
0.40
1.01
2.03
0.40
0.52
1.21
23.45
1.01
1.11
44
22.06
P/E ratio (avg)x
28.50
30.77
26.51
25.72
26.43
25.00
24.56
25.96
22.51
22.83
24.78
24.56
25.84
53
8.879
EV/EBITx
7.425
6.463
6.438
6.637
7.165
6.323
6.534
6.654
6.082
5.143
25.45
6.323
6.499
23
23.57
FCF yield (avg)%
11.20
8.42
7.45
6.96
4.56
5.45
3.50
1.51
0.40
2.21
25.62
2.21
5.01
14
16.73
FCF margin%
4.95
4.82
5.62
5.49
6.33
8.08
6.68
7.39
7.17
8.36
14.38
7.39
6.51
31
0.503
FCF / Net incomex
1.071
1.127
1.203
1.380
1.393
1.659
1.723
2.073
2.287
2.661
1.217
2.073
1.526
75
4.78
ROIC%
18.12
17.38
16.02
13.74
15.11
14.90
17.50
14.68
13.87
13.73
8.95
14.68
15.01
73
19.29
Return on equity%
6.06
7.48
9.45
8.20
8.28
7.56
7.52
7.63
5.47
5.96
17.93
7.52
7.54
93
28.17
Return on assets%
5.91
4.09
2.81
3.97
6.15
8.15
8.56
9.96
10.12
11.12
2.93
9.96
7.15
83
360.91
EPS₩
603.79
623.99
712.06
763.55
753.14
794.90
777.69
782.67
787.07
802.74
376.62
1.28%
4.50%
—
29.88
EPS growth%
22.71
23.01
20.17
20.19
17.61
20.53
19.71
20.76
17.94
19.80
11.17
19.80
20.18
57
238.87
Bookvalue per sh₩
365.41
364.54
341.92
371.95
412.59
391.05
368.51
361.47
373.72
391.54
305.55
(1.04%)
2.02%
—
634.89
FCF per share₩
118.65
112.37
96.55
92.48
82.75
87.24
92.02
93.81
90.81
89.80
555.65
1.65%
(2.18%)
—
710.60
Dividend per sh₩
483.29
544.71
589.02
640.78
654.50
685.20
703.24
757.96
843.07
877.60
738.57
6.04%
7.05%
—
4.29
Div yield (avg)%
5.53
5.56
3.68
1.01
0.40
0.82
0.65
3.31
1.20
1.15
12.73
1.15
1.18
66
25.62
Payout ratio%
17.60
20.00
22.16
20.78
21.35
18.52
16.42
16.45
14.81
16.29
7.81
16.42
18.06
28
32.08
Shares (diluted)M
50.75
49.98
56.50
62.07
65.80
74.04
78.06
87.03
93.15
93.25
31.64
7.22%
7.02%
19
15.01
Buyback yield%
10.88
9.82
12.77
15.40
14.16
14.28
12.10
13.50
14.55
15.71
25.97
14.28
13.83
82
1.483
D/E ratiox
0.992
1.052
1.004
1.059
1.153
1.269
1.439
1.321
1.493
1.557
0.114
1.439
1.211
7
16.24
Enterprise value₩B
3.079
3.096
3.078
2.900
2.606
2.336
2.006
1.840
1.735
1.559
33.61
(9.77%)
(6.73%)
93
7.560
LT debt₩B
7.687
7.901
7.530
7.188
7.297
6.541
6.703
7.025
6.978
7.297
25.45
—
(1.36%)
15
Revenue
₩44.71B
0.40%
1.00×
Cost of revenue
₩27.61B
0.53%
1.01×
Operating expenses
₩6.252B
(0.29%)
0.93×
Goodwill & intangibles
17.87%
Spread over hurdle
49.93%