17.14
Revenue₩B
30.26
30.62
31.33
31.54
31.91
32.56
32.91
33.67
33.53
34.16
17.72
1.37%
1.07%
52
26.16
Revenue growth%
21.84
24.35
25.35
22.75
22.49
21.64
19.87
17.42
16.23
17.71
22.23
17.71
21.74
62
15.54
Gross margin%
4.10
4.47
1.53
2.21
2.60
0.73
0.40
0.40
0.57
2.66
26.28
0.57
1.87
20
4.62
Operating margin%
11.27
11.64
12.18
10.68
11.68
10.45
9.14
11.15
11.17
12.79
26.12
11.15
11.22
47
7.08
Net margin%
20.43
23.20
23.53
23.21
20.71
23.27
22.34
21.54
19.63
20.10
6.95
21.54
21.94
43
29.83
P/E ratio (avg)x
27.74
30.54
29.12
31.32
31.77
35.28
38.20
34.54
31.57
32.77
24.09
34.54
31.67
77
17.80
EV/EBITx
25.34
27.47
28.47
31.81
31.97
28.86
31.93
32.62
30.01
32.11
14.01
31.93
30.91
29
22.35
FCF yield (avg)%
18.94
16.11
15.23
17.08
19.47
19.60
17.08
18.10
15.78
13.07
13.30
17.08
17.08
52
2.92
FCF margin%
28.58
28.83
31.67
32.31
29.66
29.76
28.32
25.79
24.51
25.08
24.65
25.79
28.71
23
1.177
FCF / Net incomex
1.031
0.973
0.860
0.907
0.928
0.933
0.924
0.903
0.919
0.918
1.333
0.919
0.922
46
13.41
ROIC%
8.52
11.05
11.79
11.77
10.21
12.07
11.04
10.21
8.44
8.44
16.70
10.21
10.62
85
2.02
Return on equity%
21.83
19.35
18.78
16.58
17.70
20.10
19.52
18.59
17.54
14.75
27.36
18.59
18.69
77
26.60
Return on assets%
23.67
23.01
24.10
22.54
22.34
24.95
26.85
29.40
26.67
24.24
12.34
26.67
24.17
21
1,688
EPS₩
1,724
1,704
1,841
1,906
2,213
2,195
2,565
2,419
2,531
2,727
1,760
4.27%
5.09%
—
27.71
EPS growth%
6.10
4.15
7.06
5.71
8.69
8.03
7.28
8.17
7.67
8.42
20.25
8.03
7.48
52
1,951
Bookvalue per sh₩
1,749
2,006
2,086
2,144
2,144
2,034
2,305
2,138
2,380
2,502
601.03
3.13%
4.89%
—
948.33
FCF per share₩
1,710
1,852
1,753
1,918
1,756
1,797
1,702
1,662
1,850
1,966
994.60
2.29%
2.10%
—
1,551
Dividend per sh₩
843.97
902.46
890.67
760.32
760.31
655.04
702.74
703.10
648.56
636.95
1,125
(3.48%)
(4.22%)
—
23.08
Div yield (avg)%
12.94
10.07
12.28
11.12
10.23
7.46
9.52
11.81
13.89
13.61
16.25
11.81
11.46
71
6.36
Payout ratio%
14.72
16.62
16.38
14.24
15.21
18.02
16.38
17.55
16.41
15.03
26.78
16.41
16.38
41
11.26
Shares (diluted)M
12.55
13.08
13.54
15.26
17.28
20.23
23.72
23.62
27.02
30.71
11.36
12.18%
10.25%
55
17.09
Buyback yield%
19.42
21.90
21.07
19.41
19.25
18.28
20.75
18.71
16.42
18.30
26.58
18.30
19.33
52
1.191
D/E ratiox
1.522
1.724
1.993
2.258
2.294
2.412
2.521
2.449
2.527
2.608
1.674
2.521
2.353
8
17.31
Enterprise value₩B
36.18
36.19
40.62
44.29
45.93
51.63
49.10
54.00
57.38
58.56
7.966
4.98%
4.90%
35
4.223
LT debt₩B
8.011
9.383
8.827
8.696
8.395
8.181
7.673
7.176
6.999
6.719
11.26
(4.36%)
(1.09%)
16
Revenue
₩34.16B
1.07%
1.00×
Cost of revenue
₩22.89B
0.98%
0.99×
Operating expenses
₩3.537B
1.24%
1.02×
Cash and investments
18.23%
Spread over hurdle
31.02%