51.40
Revenue₩B
37.52
39.78
41.72
44.63
46.19
48.16
49.83
52.30
56.63
59.74
54.44
5.28%
5.24%
8
14.21
Revenue growth%
25.65
26.26
24.05
22.72
21.47
23.81
25.07
24.16
23.23
20.91
14.65
23.81
23.93
55
19.07
Gross margin%
25.50
26.91
29.46
29.92
32.03
31.15
31.49
30.29
32.90
35.42
16.91
31.49
30.72
52
10.78
Operating margin%
6.29
4.52
6.39
4.69
2.97
5.35
5.84
5.76
4.22
3.67
13.48
5.35
5.02
69
23.07
Net margin%
13.02
10.14
8.61
7.27
5.64
3.91
5.27
2.68
4.68
3.20
21.30
3.91
5.46
24
25.13
P/E ratio (avg)x
21.09
20.02
21.36
21.75
23.52
25.64
26.84
25.31
23.48
23.62
30.84
25.31
23.50
33
21.43
EV/EBITx
17.49
18.53
19.73
20.70
18.50
16.27
16.99
16.23
16.40
17.60
8.711
16.40
17.55
85
20.85
FCF yield (avg)%
30.00
27.80
27.48
27.90
26.97
27.81
27.87
27.70
26.29
26.55
17.91
27.70
27.75
72
23.62
FCF margin%
1.35
0.40
0.40
1.09
0.53
2.39
4.73
6.72
6.35
8.58
2.19
6.35
1.87
61
0.259
FCF / Net incomex
0.611
0.545
0.602
0.660
0.709
0.769
0.853
0.837
0.826
0.771
0.964
0.826
0.739
51
9.99
ROIC%
24.08
26.08
28.80
29.18
27.40
29.08
29.95
30.16
27.85
26.66
27.52
29.08
28.32
60
9.11
Return on equity%
17.76
14.92
12.03
11.64
11.46
13.28
11.89
11.52
14.13
16.01
6.25
13.28
12.65
86
25.09
Return on assets%
18.35
18.54
19.68
21.27
19.11
16.89
18.79
19.61
21.61
18.78
6.90
18.79
18.95
81
295.75
EPS₩
197.28
201.27
191.87
171.42
184.14
191.02
167.13
155.70
157.52
138.57
303.85
(5.53%)
(2.90%)
—
22.50
EPS growth%
16.92
17.22
19.44
21.90
23.50
25.39
28.38
28.69
27.96
26.67
8.25
27.96
24.45
79
380.24
Bookvalue per sh₩
181.28
201.88
198.10
223.21
215.87
244.07
281.19
285.95
337.29
390.76
484.09
12.60%
8.43%
—
445.83
FCF per share₩
513.33
552.56
569.76
553.89
524.03
481.03
439.48
442.62
424.16
417.46
408.48
(4.45%)
(3.00%)
—
342.00
Dividend per sh₩
234.41
257.86
236.97
230.94
252.12
277.78
261.11
260.29
253.64
261.02
126.67
0.70%
0.31%
—
27.66
Div yield (avg)%
20.80
19.15
19.30
19.88
18.26
17.42
15.64
13.36
13.37
12.65
12.97
13.37
17.84
21
4.92
Payout ratio%
18.96
18.54
20.87
22.56
22.95
24.51
24.13
23.25
25.79
26.10
23.37
24.51
23.10
62
47.27
Shares (diluted)M
49.63
48.95
51.20
54.20
59.96
62.89
61.63
54.08
58.67
64.12
46.08
1.35%
3.36%
80
17.67
Buyback yield%
26.32
27.28
27.04
28.81
28.39
28.87
31.14
32.68
32.30
34.28
18.12
32.30
28.84
74
0.604
D/E ratiox
0.229
0.270
0.297
0.299
0.292
0.307
0.298
0.327
0.372
0.371
1.279
0.327
0.298
90
20.67
Enterprise value₩B
43.64
41.77
40.52
44.74
45.21
40.09
37.40
40.16
44.68
45.22
64.83
0.01%
0.59%
74
22.53
LT debt₩B
59.60
53.54
54.43
59.01
52.89
53.32
59.85
58.59
59.43
63.64
58.31
3.77%
0.88%
31
Revenue
₩59.74B
5.24%
1.00×
Cost of revenue
₩32.18B
4.83%
0.96×
Operating expenses
₩7.948B
5.43%
1.02×
Cash and investments
17.85%
Spread over hurdle
21.12%