9.333
Revenue₩B
29.30
29.45
30.09
30.62
31.17
30.52
30.50
30.73
30.61
31.08
9.759
(0.06%)
0.41%
36
3.59
Revenue growth%
9.46
8.49
10.28
11.65
10.73
8.82
11.16
13.51
12.80
12.93
18.27
12.80
10.94
23
8.09
Gross margin%
20.43
18.99
21.79
22.28
24.54
27.41
28.58
31.14
29.74
28.60
12.76
28.60
25.97
5
18.37
Operating margin%
23.68
23.14
25.02
23.10
22.32
19.94
19.02
21.45
18.94
18.66
21.68
19.02
21.89
61
17.49
Net margin%
20.92
20.04
22.96
20.71
17.73
20.70
22.98
23.31
24.79
26.33
20.88
23.31
21.94
77
30.09
P/E ratio (avg)x
28.29
31.36
32.82
31.12
34.57
33.74
30.51
32.90
33.54
36.24
13.09
33.54
32.86
39
17.26
EV/EBITx
16.80
19.48
22.39
25.86
24.16
26.77
28.27
28.03
31.56
29.76
21.64
28.27
26.32
17
24.92
FCF yield (avg)%
18.25
15.33
13.87
12.39
9.39
10.74
9.66
8.28
10.80
8.74
25.24
9.66
10.77
39
4.01
FCF margin%
9.09
9.34
6.71
6.78
9.25
10.52
8.51
9.14
8.88
7.88
6.74
8.88
8.98
48
1.056
FCF / Net incomex
0.270
0.289
0.299
0.335
0.383
0.457
0.485
0.563
0.571
0.578
0.559
0.563
0.420
51
24.80
ROIC%
28.09
29.18
27.26
27.86
26.89
27.25
26.79
25.29
25.95
28.13
5.78
26.79
27.25
52
5.28
Return on equity%
29.59
27.08
29.65
30.34
29.70
27.40
28.55
28.58
29.12
28.44
4.99
28.55
28.85
6
20.92
Return on assets%
4.05
1.89
1.83
0.40
1.61
0.49
0.40
0.40
1.46
4.41
4.75
0.49
1.54
88
515.79
EPS₩
865.43
924.83
951.51
1,095
1,169
1,102
1,029
993.13
1,108
1,264
526.13
1.57%
3.54%
—
8.08
EPS growth%
0.85
2.25
1.26
0.40
2.77
4.27
3.47
4.15
6.72
9.38
12.99
4.27
3.12
81
186.60
Bookvalue per sh₩
1,076
1,037
1,159
1,239
1,195
1,118
1,080
1,198
1,368
1,404
765.42
3.27%
1.99%
—
415.20
FCF per share₩
746.52
724.78
810.99
924.23
1,051
1,084
1,154
1,257
1,255
1,284
555.23
4.10%
7.05%
—
225.06
Dividend per sh₩
405.59
433.30
447.44
493.48
472.44
451.35
481.14
473.07
550.66
553.85
314.67
3.23%
4.74%
—
20.00
Div yield (avg)%
22.88
22.86
24.44
27.30
26.48
26.20
23.67
21.30
19.60
21.17
27.18
21.30
23.28
86
22.51
Payout ratio%
11.38
11.02
12.93
12.39
11.82
8.89
8.64
7.04
9.97
12.40
18.63
8.89
11.20
11
13.93
Shares (diluted)M
16.50
18.29
17.45
16.01
17.99
19.55
20.82
21.97
21.36
22.99
13.95
5.03%
3.76%
68
16.52
Buyback yield%
21.43
19.33
18.09
15.33
15.02
17.65
16.19
13.74
13.69
15.35
26.85
15.35
15.77
55
0.937
D/E ratiox
0.529
0.554
0.572
0.663
0.667
0.734
0.836
0.947
1.117
1.319
0.939
0.947
0.701
27
16.66
Enterprise value₩B
2.808
3.156
3.207
3.752
4.208
4.196
4.140
4.433
5.038
5.146
23.44
4.10%
6.94%
63
13.75
LT debt₩B
31.00
37.38
41.86
47.41
50.78
56.19
63.83
64.35
71.06
85.32
8.579
10.94%
12.67%
63
Revenue
₩31.08B
0.41%
1.00×
Cost of revenue
₩21.76B
0.41%
1.00×
Operating expenses
₩6.010B
0.46%
1.00×
Spread over hurdle
(2.19%)