23.43
Revenue₩B
47.84
49.62
50.07
52.02
52.31
52.65
55.18
57.80
58.79
59.23
24.42
2.52%
2.53%
6
3.24
Revenue growth%
7.55
6.54
8.47
6.61
5.91
3.49
2.95
5.53
3.79
2.26
7.85
3.49
5.72
47
9.99
Gross margin%
5.96
4.84
3.74
1.64
1.41
2.50
5.32
6.61
9.53
6.93
5.08
6.61
5.08
69
6.04
Operating margin%
26.58
24.36
24.91
22.38
19.83
19.87
22.29
23.95
25.26
25.00
15.06
23.95
24.16
80
17.83
Net margin%
24.72
24.96
22.23
24.33
21.83
20.07
20.72
23.43
22.00
23.13
6.82
22.00
22.68
66
27.85
P/E ratio (avg)x
19.33
20.14
22.03
21.57
21.11
22.65
21.00
18.87
18.22
16.36
21.85
18.87
20.57
39
18.71
EV/EBITx
12.54
11.13
9.454
8.979
8.537
8.676
7.894
7.222
7.363
6.594
19.72
7.363
8.606
6
4.48
FCF yield (avg)%
19.97
20.97
18.68
20.53
22.40
20.31
22.16
22.88
20.58
18.14
5.24
20.58
20.55
88
8.92
FCF margin%
25.30
24.08
25.00
24.42
23.83
23.64
26.21
24.17
24.05
26.19
20.19
24.17
24.30
50
0.702
FCF / Net incomex
1.335
1.575
1.702
1.977
2.093
2.292
2.629
2.556
2.844
2.772
0.518
2.629
2.192
44
13.63
ROIC%
15.86
13.07
13.27
11.43
12.56
14.81
15.26
14.11
14.91
17.89
13.04
14.91
14.46
9
11.77
Return on equity%
14.86
12.04
11.28
11.77
12.73
10.53
11.73
11.31
12.43
15.30
25.49
11.73
11.90
24
3.34
Return on assets%
19.30
20.23
20.90
22.99
21.07
20.36
18.09
19.24
16.72
17.14
19.58
18.09
19.77
43
447.66
EPS₩
677.82
785.23
874.35
914.17
880.13
918.18
1,003
997.91
1,084
1,237
476.43
7.04%
5.80%
—
21.12
EPS growth%
12.54
13.59
10.83
13.70
12.03
11.76
11.21
13.30
14.59
12.62
5.23
12.62
12.58
64
767.83
Bookvalue per sh₩
488.44
497.46
594.09
590.06
571.89
592.50
686.20
746.01
785.08
779.94
257.74
6.40%
5.84%
—
663.58
FCF per share₩
1,384
1,365
1,464
1,529
1,682
1,749
1,836
1,937
2,075
2,116
835.06
4.71%
4.76%
—
1,005
Dividend per sh₩
860.02
888.07
780.82
738.03
698.54
713.39
715.97
667.94
647.40
595.33
609.86
(3.15%)
(3.27%)
—
19.20
Div yield (avg)%
23.13
21.92
20.09
23.05
23.12
21.30
20.80
18.17
20.55
20.84
24.75
20.80
21.07
64
12.70
Payout ratio%
2.76
0.70
0.77
0.40
0.40
3.34
5.04
7.34
6.15
4.14
14.25
5.04
3.05
6
13.92
Shares (diluted)M
10.68
11.68
12.71
13.44
14.49
13.73
13.55
14.18
13.47
11.54
13.99
(4.46%)
0.67%
18
24.89
Buyback yield%
0.95
1.35
4.03
4.10
4.08
3.45
4.43
6.33
3.41
2.22
25.32
3.45
3.74
34
1.352
D/E ratiox
2.036
2.033
2.061
2.104
2.068
2.143
2.112
2.155
2.584
3.152
1.630
2.155
2.108
43
14.95
Enterprise value₩B
34.08
35.55
34.93
32.59
37.12
40.10
38.38
43.07
42.88
49.45
27.80
5.90%
4.83%
39
30.38
LT debt₩B
46.82
50.77
47.35
43.82
45.70
43.84
45.71
45.22
40.63
38.63
42.74
(3.31%)
(2.29%)
25
Revenue
₩59.23B
2.53%
1.00×
Cost of revenue
₩35.14B
2.58%
1.00×
Operating expenses
₩14.22B
2.72%
1.02×
Cash and investments
16.94%
Spread over hurdle
33.15%