24.62
Revenue₩B
57.95
58.98
58.96
60.12
60.94
61.80
62.20
63.01
64.25
65.16
25.69
1.35%
1.09%
9
8.92
Revenue growth%
30.17
32.45
30.16
30.66
27.77
29.59
28.86
30.28
29.05
26.26
18.78
29.05
29.87
13
16.25
Gross margin%
10.82
11.01
8.40
5.41
6.02
5.44
8.31
9.15
6.26
3.85
19.04
6.26
7.28
35
6.13
Operating margin%
14.80
17.49
17.62
15.13
16.67
14.76
14.49
16.50
14.58
15.54
16.86
14.76
15.34
94
27.55
Net margin%
4.00
1.46
1.52
1.53
3.52
3.83
6.61
4.03
5.22
2.81
12.55
4.03
3.67
68
34.00
P/E ratio (avg)x
36.13
38.19
37.01
35.55
36.89
34.16
36.63
36.62
35.96
36.82
35.23
36.62
36.62
58
6.199
EV/EBITx
9.283
9.433
8.298
7.176
7.056
6.136
5.694
5.621
5.186
5.210
21.05
5.621
6.596
35
18.35
FCF yield (avg)%
13.48
15.28
16.69
13.99
13.26
14.00
14.14
15.31
15.85
18.05
29.66
15.31
14.71
30
11.05
FCF margin%
15.35
16.33
16.66
14.46
13.52
14.49
16.14
15.65
17.73
19.16
24.97
16.14
15.90
43
0.414
FCF / Net incomex
1.402
1.534
1.821
1.744
1.756
1.926
2.106
2.174
2.178
2.483
1.216
2.174
1.873
48
12.07
ROIC%
8.52
9.21
9.59
6.74
6.41
9.24
9.08
7.42
9.18
11.02
12.18
9.18
9.13
52
15.92
Return on equity%
16.10
18.78
21.32
20.71
20.00
22.91
20.46
21.54
18.90
19.20
7.39
20.46
20.23
57
7.48
Return on assets%
22.35
23.17
21.47
20.26
22.92
23.53
21.78
23.02
25.95
28.44
5.97
23.53
22.97
53
497.07
EPS₩
205.19
191.73
203.83
177.33
181.20
188.07
172.34
180.77
172.40
174.32
548.14
(0.77%)
(2.48%)
—
16.19
EPS growth%
14.32
14.88
16.53
14.81
13.64
10.73
10.41
10.03
7.92
9.93
3.83
10.03
12.19
12
696.45
Bookvalue per sh₩
155.13
164.14
151.42
140.85
141.58
132.10
123.53
114.51
122.96
105.15
643.55
(5.78%)
(4.11%)
—
447.35
FCF per share₩
177.68
167.78
191.59
189.41
184.19
181.37
165.54
176.61
174.12
196.81
242.73
1.33%
0.51%
—
440.18
Dividend per sh₩
437.66
464.31
482.03
536.31
576.60
558.79
595.93
711.24
697.19
771.25
584.17
5.99%
5.92%
—
5.59
Div yield (avg)%
20.58
17.68
20.04
19.58
18.30
15.39
14.40
11.98
11.28
8.47
3.34
11.98
16.54
12
4.64
Payout ratio%
4.30
5.05
2.71
5.69
6.50
5.64
2.72
2.94
3.12
1.66
23.36
2.94
3.71
44
48.85
Shares (diluted)M
38.65
39.23
35.32
33.29
35.70
33.36
34.14
32.53
30.34
32.61
48.86
(1.79%)
(1.58%)
73
4.34
Buyback yield%
26.23
27.58
24.87
26.10
26.74
27.73
29.17
30.01
30.82
30.40
17.81
30.01
27.66
74
1.410
D/E ratiox
0.634
0.696
0.767
0.805
0.852
0.866
0.878
0.830
0.918
0.997
1.253
0.878
0.841
64
47.67
Enterprise value₩B
44.16
46.99
45.41
39.16
37.11
37.69
35.60
36.04
38.40
40.81
46.80
1.92%
(1.59%)
56
52.95
LT debt₩B
37.24
32.94
36.09
31.71
30.89
29.27
30.15
29.76
30.86
28.33
64.99
(1.71%)
(3.54%)
13
Revenue
₩65.16B
1.09%
1.00×
Cost of revenue
₩45.61B
1.09%
1.00×
Operating expenses
₩13.14B
0.50%
0.94×
Cash and investments
14.62%
Spread over hurdle
(1.40%)