14.21
Revenue₩B
13.75
14.23
14.49
15.17
15.65
16.02
16.83
17.59
17.87
15.07
16.85
3.33%
3.62%
20
19.94
Revenue growth%
13.38
13.14
16.07
16.64
14.07
16.97
15.83
16.01
16.25
20.83
25.93
16.01
15.92
41
24.61
Gross margin%
23.56
25.70
24.43
25.70
28.50
30.19
29.27
32.05
32.09
5.91
29.36
30.19
27.10
77
14.52
Operating margin%
19.13
20.06
20.40
22.74
21.99
24.24
22.59
23.57
24.92
24.02
19.35
23.57
22.29
56
28.99
Net margin%
0.40
3.12
3.39
1.26
0.67
1.78
1.04
0.89
2.28
16.40
10.05
1.04
1.15
46
8.471
P/E ratio (avg)x
38.68
40.23
40.51
48.05
53.11
55.01
55.18
60.63
68.90
37.93
35.49
55.18
50.58
58
19.53
EV/EBITx
26.63
26.96
29.72
30.10
28.88
31.30
29.99
30.75
33.69
32.58
37.17
30.75
29.86
58
24.39
FCF yield (avg)%
11.10
8.52
6.05
8.58
9.00
9.23
6.54
4.83
7.46
11.10
24.19
7.46
8.55
23
22.29
FCF margin%
1.34
3.15
5.03
3.44
4.31
6.91
3.99
2.67
4.45
15.55
21.11
4.31
3.71
47
0.555
FCF / Net incomex
2.627
2.530
2.424
2.440
2.530
2.517
2.595
2.795
2.826
0.500
1.618
2.595
2.530
26
19.61
ROIC%
14.00
15.69
17.92
18.35
19.13
21.81
20.66
19.87
19.00
28.60
8.96
19.87
18.67
7
22.36
Return on equity%
23.27
25.97
28.22
26.65
25.49
25.50
25.01
26.48
23.70
5.36
13.26
25.49
25.49
27
4.34
Return on assets%
14.81
15.14
16.12
16.22
18.81
18.11
15.80
18.40
20.60
24.64
28.83
18.40
16.17
53
285.35
EPS₩
285.45
269.62
264.88
264.97
287.25
293.35
293.84
331.40
311.23
306.73
350.04
3.27%
2.42%
—
27.64
EPS growth%
22.04
21.77
23.39
24.15
27.08
29.14
31.72
28.91
30.73
11.92
20.71
29.14
25.61
18
239.10
Bookvalue per sh₩
183.56
180.41
193.44
171.45
186.17
204.31
177.54
172.51
171.83
116.39
73.13
0.04%
(0.80%)
—
80.03
FCF per share₩
200.25
206.22
218.72
221.37
227.77
246.24
252.11
248.92
264.58
79.21
112.45
3.63%
3.00%
—
117.22
Dividend per sh₩
142.64
144.33
136.82
132.34
123.58
118.47
113.56
126.18
139.80
111.75
225.26
1.10%
(1.56%)
—
16.07
Div yield (avg)%
12.46
14.77
16.00
14.36
11.63
13.78
14.56
17.29
14.39
13.07
25.12
14.39
14.38
84
18.80
Payout ratio%
18.48
18.16
18.48
19.52
18.75
20.75
23.47
21.10
24.04
24.78
17.65
21.10
19.58
84
12.90
Shares (diluted)M
24.44
24.57
26.53
28.09
30.96
34.37
33.21
37.53
40.31
12.42
12.87
7.49%
7.41%
14
26.69
Buyback yield%
0.50
2.04
0.49
0.40
0.40
2.16
4.93
2.27
0.40
27.51
4.43
2.16
1.27
50
0.178
D/E ratiox
0.248
0.274
0.313
0.317
0.312
0.322
0.337
0.371
0.370
1.738
0.523
0.337
0.315
73
8.073
Enterprise value₩B
7.018
8.118
9.262
10.19
12.38
14.30
15.74
16.65
19.07
13.60
3.833
13.35%
13.56%
77
5.597
LT debt₩B
8.624
8.090
7.390
7.651
7.058
7.159
6.358
6.509
7.125
5.641
15.44
(1.42%)
(1.88%)
17
Revenue
₩17.87B
3.62%
1.00×
Cost of revenue
₩11.77B
3.99%
1.04×
Operating expenses
₩4.232B
2.97%
0.94×
Goodwill & intangibles
16.64%
Cash and investments
14.99%
Spread over hurdle
(1.59%)