3.529
Revenue₩B
17.53
17.60
18.08
17.86
18.01
18.20
18.01
18.00
17.94
17.70
3.806
(0.34%)
0.25%
32
19.95
Revenue growth%
16.78
19.46
16.80
15.90
16.25
16.84
14.43
11.88
12.41
14.52
6.27
14.43
16.07
15
13.41
Gross margin%
10.73
10.18
9.72
10.48
11.47
12.35
11.35
9.74
10.26
11.24
21.36
11.24
10.60
70
22.31
Operating margin%
9.25
10.83
8.35
11.26
8.29
5.57
4.91
3.46
3.02
0.40
18.26
3.46
6.93
64
24.94
Net margin%
5.25
4.66
4.09
5.71
6.55
4.66
2.62
5.21
6.49
9.40
14.42
5.21
5.23
81
19.14
P/E ratio (avg)x
46.68
46.62
47.66
52.97
58.68
57.40
59.73
70.09
74.48
82.77
20.52
70.09
58.04
45
9.109
EV/EBITx
17.42
19.58
20.77
20.86
20.26
21.95
24.65
22.94
24.67
26.52
8.982
24.65
21.40
76
2.26
FCF yield (avg)%
10.43
10.15
8.61
7.11
7.94
9.09
11.65
11.08
9.52
7.03
29.19
9.52
9.30
68
15.50
FCF margin%
14.64
16.14
17.40
17.19
17.64
19.31
17.02
14.03
13.63
10.68
20.73
14.03
16.58
8
1.338
FCF / Net incomex
1.286
1.463
1.478
1.437
1.507
1.496
1.426
1.400
1.525
1.738
1.241
1.496
1.471
26
5.23
ROIC%
19.25
22.23
20.28
18.05
19.39
20.51
18.02
16.62
17.15
17.57
19.19
17.57
18.65
9
23.48
Return on equity%
27.44
27.84
28.75
26.17
28.29
26.61
27.70
25.24
25.46
28.02
27.14
26.61
27.57
11
27.83
Return on assets%
0.40
0.40
1.05
0.62
0.40
0.93
3.12
4.17
5.87
5.45
26.94
4.17
0.99
66
296.06
EPS₩
361.15
368.70
375.34
322.75
318.35
338.04
296.39
274.23
252.50
266.59
328.10
(3.49%)
(2.20%)
—
9.06
EPS growth%
10.33
12.61
14.03
16.18
18.40
16.55
17.58
19.37
20.31
19.48
27.48
19.37
17.06
83
136.58
Bookvalue per sh₩
337.31
366.75
342.53
366.53
359.78
370.51
420.07
454.59
493.62
456.43
192.35
4.87%
2.76%
—
589.45
FCF per share₩
191.30
186.07
180.19
182.19
180.45
173.30
153.89
140.04
154.22
159.33
514.00
(2.46%)
(1.96%)
—
605.50
Dividend per sh₩
364.49
422.86
483.22
516.60
513.32
504.88
474.02
464.20
435.06
503.90
89.92
(0.37%)
4.49%
—
27.70
Div yield (avg)%
0.76
0.40
1.26
0.40
3.24
1.79
0.40
0.40
0.40
0.40
29.50
0.40
0.40
37
13.29
Payout ratio%
11.63
14.16
12.61
10.79
13.73
15.14
15.93
17.19
17.75
15.59
27.87
15.93
14.65
46
20.93
Shares (diluted)M
31.48
36.91
41.57
46.25
51.09
59.69
69.12
68.52
76.53
72.81
20.37
7.34%
8.24%
27
4.15
Buyback yield%
22.46
24.06
22.57
21.52
19.62
19.65
17.00
17.69
18.52
20.29
26.71
18.52
19.97
90
0.247
D/E ratiox
0.884
0.953
0.907
0.930
1.047
0.976
1.007
1.020
1.024
1.018
1.750
1.018
0.992
18
16.60
Enterprise value₩B
6.769
6.515
6.376
6.220
5.932
5.893
6.606
7.359
6.857
6.437
13.35
1.65%
(0.22%)
59
5.783
LT debt₩B
15.10
16.88
16.29
17.27
18.30
16.51
15.80
16.45
18.57
20.88
3.541
2.67%
4.47%
42
Revenue
₩17.70B
0.25%
1.00×
Cost of revenue
₩11.41B
0.09%
0.98×
Operating expenses
₩3.381B
0.71%
1.05×
Cash and investments
17.73%
Spread over hurdle
38.35%