19.85
Revenue₩B
22.79
23.84
24.11
24.28
25.21
25.47
25.56
26.64
27.42
27.45
20.64
1.72%
2.10%
93
24.78
Revenue growth%
7.48
4.56
1.92
0.87
3.16
5.44
5.48
7.06
9.53
10.13
20.17
7.06
5.46
67
16.64
Gross margin%
28.09
30.44
31.64
32.09
32.91
31.57
31.29
32.20
34.36
35.39
14.53
32.20
31.86
82
9.35
Operating margin%
0.54
0.40
0.40
0.40
0.40
1.35
1.18
0.40
1.99
3.21
16.86
1.35
0.47
58
20.54
Net margin%
25.16
23.51
24.35
26.49
27.17
28.68
27.84
25.32
23.48
23.93
4.77
25.32
25.24
17
28.78
P/E ratio (avg)x
51.69
58.40
64.91
73.07
69.76
82.76
86.54
101.2
108.9
104.9
31.40
101.2
77.92
57
29.43
EV/EBITx
29.10
33.69
35.88
36.23
40.06
39.21
46.71
50.58
50.49
54.42
37.58
50.49
39.63
44
12.20
FCF yield (avg)%
12.75
14.23
13.53
11.72
12.64
11.22
9.11
9.46
9.16
6.45
27.34
9.16
11.47
6
27.55
FCF margin%
10.90
11.16
11.75
10.91
9.63
12.01
13.46
12.35
12.12
12.75
22.07
12.35
11.88
9
0.857
FCF / Net incomex
0.841
0.937
0.929
0.975
1.069
1.160
1.152
1.263
1.290
1.373
1.406
1.263
1.110
85
22.53
ROIC%
8.75
9.37
10.88
9.38
7.52
5.34
6.13
6.84
5.02
3.71
27.02
5.34
7.18
19
21.99
Return on equity%
4.69
6.00
6.55
8.34
7.74
10.20
12.52
9.82
10.46
11.23
7.44
10.46
9.08
40
6.06
Return on assets%
17.86
20.69
20.43
18.75
18.27
21.21
22.87
25.64
27.71
29.23
24.39
25.64
20.95
60
732.09
EPS₩
614.23
632.97
688.57
628.89
633.27
566.55
617.37
549.85
541.38
492.71
806.48
(4.90%)
(2.83%)
—
2.75
EPS growth%
22.18
19.53
18.88
21.45
23.32
24.85
26.97
26.70
26.65
24.19
17.92
26.65
23.76
86
511.86
Bookvalue per sh₩
340.67
362.13
406.83
385.53
401.76
423.75
469.91
510.74
497.48
566.02
476.12
7.10%
6.59%
—
336.38
FCF per share₩
410.59
432.58
427.37
404.94
448.95
448.16
428.58
445.27
458.63
415.76
485.60
(1.52%)
(1.16%)
—
648.97
Dividend per sh₩
819.50
956.53
902.27
1,030
1,090
1,214
1,188
1,130
1,231
1,154
166.12
1.14%
4.68%
—
21.83
Div yield (avg)%
23.45
24.81
22.71
20.39
21.63
22.52
25.24
27.28
28.41
25.97
21.80
25.97
24.13
85
27.96
Payout ratio%
20.77
23.46
22.70
25.14
26.91
27.63
25.33
24.67
27.61
28.51
9.69
27.61
25.24
15
8.977
Shares (diluted)M
14.28
14.46
17.33
20.89
20.44
19.89
21.43
22.03
24.47
24.19
8.919
3.43%
5.67%
75
7.12
Buyback yield%
14.01
15.62
16.54
15.67
16.22
13.71
16.22
14.10
15.61
16.79
15.28
15.61
15.65
33
0.752
D/E ratiox
0.182
0.192
0.190
0.215
0.248
0.257
0.265
0.271
0.265
0.264
0.983
0.265
0.252
57
12.09
Enterprise value₩B
6.817
7.231
7.125
6.667
6.322
6.522
6.728
7.582
7.715
7.994
7.575
4.81%
0.97%
94
4.256
LT debt₩B
12.19
13.55
12.48
13.39
12.80
11.72
12.57
14.09
14.19
13.99
18.80
1.78%
2.10%
63
Revenue
₩27.45B
2.10%
1.00×
Cost of revenue
₩15.68B
1.97%
0.99×
Operating expenses
₩5.405B
2.12%
1.00×
Goodwill & intangibles
18.85%
Spread over hurdle
(0.77%)