1.528
Revenue₩B
7.188
7.416
7.306
7.256
7.495
7.471
7.420
7.371
7.334
7.312
1.704
(0.49%)
0.20%
20
26.86
Revenue growth%
12.96
12.25
14.10
11.99
11.26
13.53
11.95
11.87
10.99
9.19
23.75
11.87
11.97
65
25.40
Gross margin%
25.04
25.60
27.68
26.55
23.89
21.90
23.91
25.65
26.84
27.47
29.53
25.65
25.63
41
12.26
Operating margin%
15.85
18.15
15.24
14.81
15.43
18.04
20.02
21.38
19.00
19.72
28.61
19.72
18.10
43
7.18
Net margin%
7.02
8.98
8.43
6.43
3.81
1.72
0.40
0.40
2.01
0.40
18.66
0.40
2.91
39
34.79
P/E ratio (avg)x
23.29
22.60
22.19
24.03
23.25
24.39
25.42
23.88
24.34
22.37
35.86
24.34
23.59
12
23.83
EV/EBITx
37.31
44.90
44.32
52.37
59.87
60.47
63.03
72.50
73.91
86.22
15.42
72.50
60.17
10
29.25
FCF yield (avg)%
13.02
11.05
10.50
13.48
14.93
11.95
9.06
11.56
9.08
11.54
21.54
11.54
11.55
81
7.87
FCF margin%
9.94
8.97
9.44
8.48
11.15
10.78
9.42
10.68
12.93
15.42
17.46
10.78
10.31
71
1.722
FCF / Net incomex
1.414
1.334
1.317
1.296
1.166
1.154
1.210
1.046
1.139
1.154
0.584
1.154
1.188
78
15.65
ROIC%
4.13
5.79
6.19
4.21
4.29
2.11
0.95
0.40
1.03
2.56
15.71
1.03
3.34
44
22.42
Return on equity%
26.78
28.42
28.32
29.24
31.24
32.42
34.96
34.40
32.99
31.54
28.76
32.99
31.39
53
9.19
Return on assets%
7.66
8.79
7.04
5.10
3.81
3.89
1.59
2.30
4.35
2.10
10.48
2.30
4.12
42
22.93
EPS₩
77.26
75.54
81.15
77.78
86.44
94.39
108.53
107.97
104.87
119.33
23.94
6.66%
5.15%
—
2.45
EPS growth%
23.62
25.36
27.19
26.23
26.61
26.49
24.18
22.08
23.67
25.86
21.71
24.18
25.61
90
17.28
Bookvalue per sh₩
95.71
100.43
113.29
118.39
131.92
156.19
174.57
174.79
180.21
211.69
101.58
9.92%
9.21%
—
94.88
FCF per share₩
34.78
35.93
36.55
32.36
31.19
27.58
28.35
26.55
24.54
26.59
96.54
(3.14%)
(2.46%)
—
49.66
Dividend per sh₩
57.70
65.79
61.86
69.43
67.36
69.04
68.50
66.22
61.47
57.79
23.22
(3.02%)
0.27%
—
10.87
Div yield (avg)%
4.02
3.97
6.33
9.00
8.84
6.12
8.78
9.43
7.93
6.45
14.18
7.93
7.19
48
26.42
Payout ratio%
21.03
21.67
19.09
19.68
21.45
18.84
17.61
19.04
19.13
19.28
11.73
19.04
19.21
47
48.55
Shares (diluted)M
90.83
97.68
116.7
126.3
140.4
142.2
169.3
202.4
226.2
239.7
50.27
11.29%
11.26%
91
25.48
Buyback yield%
6.82
7.75
9.69
8.19
10.56
9.48
11.73
13.10
12.89
10.83
28.96
11.73
10.13
13
0.928
D/E ratiox
1.611
1.759
1.962
2.167
2.204
2.148
2.146
2.529
2.574
2.850
0.133
2.529
2.157
47
4.796
Enterprise value₩B
3.611
3.861
4.480
4.751
5.378
5.603
6.424
6.973
7.209
8.236
0.918
8.90%
8.60%
33
8.577
LT debt₩B
0.671
0.744
0.750
0.835
0.819
0.845
0.799
0.931
1.055
1.148
7.311
7.00%
4.84%
75
Revenue
₩7.312B
0.20%
1.00×
Cost of revenue
₩4.253B
0.18%
1.00×
Operating expenses
₩1.045B
0.02%
0.98×
Cash and investments
16.07%
Spread over hurdle
18.57%