39.98
Revenue₩B
27.82
29.53
32.18
35.44
37.41
41.16
44.30
47.80
51.54
54.46
43.33
7.80%
7.91%
73
25.95
Revenue growth%
3.75
6.40
6.88
3.97
4.69
5.35
7.51
6.67
9.27
11.43
26.99
7.51
6.53
55
4.13
Gross margin%
0.40
0.40
0.40
0.43
2.99
3.55
5.34
6.14
5.86
6.76
14.24
5.86
3.27
28
3.21
Operating margin%
17.38
18.17
21.05
19.56
19.44
19.07
21.78
21.34
18.37
20.88
15.10
20.88
19.50
47
4.68
Net margin%
8.31
5.45
5.80
8.13
10.48
9.69
12.29
9.51
7.26
6.96
18.27
9.51
8.22
62
26.25
P/E ratio (avg)x
6.384
5.997
6.148
5.350
5.696
5.499
4.738
4.949
4.337
4.032
17.66
4.738
5.424
72
21.65
EV/EBITx
26.88
23.05
24.22
25.69
23.67
20.98
18.48
16.98
16.70
17.68
8.336
17.68
22.02
48
2.50
FCF yield (avg)%
32.63
33.50
35.63
32.77
33.24
30.70
32.51
31.42
31.16
31.98
13.11
31.42
32.57
65
5.29
FCF margin%
16.56
15.84
14.83
11.98
11.14
9.07
7.82
9.99
7.85
7.37
28.61
7.85
10.56
76
1.274
FCF / Net incomex
1.990
1.911
2.169
2.154
2.196
2.407
2.475
2.764
3.003
3.155
0.507
2.764
2.301
54
24.44
ROIC%
19.82
20.58
20.89
21.62
24.16
24.03
25.21
24.71
27.32
25.46
14.12
25.21
24.09
88
8.92
Return on equity%
10.92
9.93
10.18
11.76
14.16
12.40
13.74
16.65
15.04
16.39
14.89
15.04
13.07
13
12.80
Return on assets%
12.44
10.20
12.40
11.19
8.39
5.70
3.97
2.78
0.40
0.40
11.36
2.78
7.05
74
485.44
EPS₩
226.40
236.17
209.25
214.43
202.85
219.16
219.81
213.82
202.09
194.19
504.37
(0.87%)
(2.29%)
—
24.92
EPS growth%
23.83
23.47
21.76
19.00
21.53
20.39
18.98
16.25
13.41
13.14
3.07
16.25
19.69
25
734.54
Bookvalue per sh₩
368.05
336.51
357.50
336.37
326.20
333.69
365.77
362.49
332.74
326.39
676.25
0.01%
(0.34%)
—
736.10
FCF per share₩
538.72
549.20
575.24
607.15
690.03
782.83
939.54
989.46
1,184
1,169
285.06
11.12%
8.70%
—
675.94
Dividend per sh₩
972.58
992.70
1,172
1,378
1,454
1,663
1,856
1,807
1,798
1,875
828.47
5.23%
8.68%
—
20.74
Div yield (avg)%
22.56
24.52
22.07
19.53
20.94
21.42
18.90
17.21
16.82
16.11
25.62
17.21
20.24
37
17.36
Payout ratio%
2.79
3.93
2.58
1.14
2.63
3.55
6.28
8.74
7.54
6.72
2.23
6.72
3.74
22
16.28
Shares (diluted)M
15.97
17.48
16.39
17.34
16.88
18.26
16.81
17.36
15.42
15.71
16.33
(1.42%)
(0.16%)
65
21.63
Buyback yield%
20.18
19.48
20.50
17.77
15.61
15.00
16.02
14.82
14.40
15.72
15.01
15.00
15.87
86
1.597
D/E ratiox
0.705
0.625
0.546
0.513
0.555
0.568
0.625
0.626
0.674
0.635
1.207
0.626
0.625
13
35.56
Enterprise value₩B
43.14
50.12
48.78
53.57
60.05
60.12
56.75
64.55
65.88
70.43
42.39
3.24%
5.87%
68
24.61
LT debt₩B
61.87
61.84
70.99
77.98
79.30
77.30
81.75
85.72
98.34
108.3
8.807
6.43%
5.61%
78
Revenue
₩54.46B
7.91%
1.00×
Cost of revenue
₩37.85B
7.87%
1.00×
Operating expenses
₩7.848B
8.57%
1.06×
Cash and investments
17.13%
Spread over hurdle
(3.68%)