15.89
Revenue₩B
107.2
109.7
111.6
111.6
112.7
112.5
113.3
114.3
114.6
116.9
17.50
0.73%
0.83%
31
26.13
Revenue growth%
13.14
11.09
9.27
12.02
13.84
16.64
18.11
18.15
17.60
19.63
15.41
18.11
15.24
31
23.01
Gross margin%
18.69
15.91
13.97
15.30
12.38
14.70
16.05
16.43
14.66
15.22
22.20
15.22
15.26
78
24.70
Operating margin%
31.70
33.95
33.72
31.00
30.59
31.90
32.90
34.43
36.58
38.34
20.76
34.43
33.31
51
26.26
Net margin%
0.40
0.40
0.40
0.40
0.40
3.18
2.71
0.40
1.61
0.40
20.66
1.61
0.40
6
23.48
P/E ratio (avg)x
24.19
23.58
23.23
21.10
23.40
22.32
21.93
21.26
21.94
20.00
31.02
21.93
22.13
56
17.97
EV/EBITx
36.06
39.30
44.27
45.64
46.17
51.31
57.54
63.07
62.35
68.70
6.459
62.35
48.74
41
26.57
FCF yield (avg)%
27.66
25.98
23.24
23.88
21.90
20.78
20.06
20.47
21.15
21.62
3.88
20.78
21.76
18
17.14
FCF margin%
6.24
6.94
9.93
9.72
7.23
10.23
10.08
12.34
14.88
16.15
15.54
12.34
10.01
83
0.651
FCF / Net incomex
0.184
0.169
0.179
0.158
0.160
0.142
0.148
0.136
0.127
0.112
1.358
0.136
0.153
92
22.40
ROIC%
27.93
27.45
25.37
22.92
25.26
24.44
26.37
26.75
24.69
22.31
22.48
24.69
25.32
23
29.47
Return on equity%
9.80
9.30
9.20
6.94
6.58
5.09
3.03
3.22
4.46
6.65
6.04
4.46
6.61
83
21.86
Return on assets%
5.72
8.57
10.26
11.79
12.98
14.10
15.71
17.25
20.09
17.51
7.41
17.25
13.54
13
4,975
EPS₩
999.06
1,014
932.24
839.59
895.14
899.88
944.97
980.02
1,098
1,157
5,155
5.27%
0.79%
—
27.72
EPS growth%
0.40
1.68
0.40
0.40
0.40
0.40
0.40
0.40
0.83
0.40
9.92
0.40
0.40
48
2,653
Bookvalue per sh₩
1,115
1,037
940.38
896.03
851.58
867.17
892.75
825.92
881.45
838.74
2,150
(0.30%)
(3.40%)
—
1,528
FCF per share₩
765.35
792.77
780.58
850.67
799.28
722.19
634.58
642.19
596.23
572.01
3,859
(6.47%)
(3.35%)
—
2,062
Dividend per sh₩
1,360
1,340
1,145
1,054
1,144
1,185
1,268
1,107
1,025
915.49
2,766
(4.36%)
(3.20%)
—
3.84
Div yield (avg)%
28.90
30.12
28.68
29.89
32.73
31.82
33.56
34.80
37.17
39.45
19.00
34.80
32.27
64
8.46
Payout ratio%
12.98
12.98
14.14
12.08
12.80
13.00
15.81
15.88
18.46
21.44
16.33
15.88
13.57
65
14.37
Shares (diluted)M
16.83
17.35
19.97
19.93
20.66
22.28
26.19
30.72
32.75
35.65
14.14
11.53%
9.03%
41
17.55
Buyback yield%
14.86
15.98
17.33
16.26
15.85
13.09
15.80
13.44
15.06
12.46
16.01
13.44
15.43
78
1.764
D/E ratiox
0.817
0.743
0.789
0.695
0.630
0.684
0.597
0.643
0.598
0.606
1.285
0.606
0.664
38
77.58
Enterprise value₩B
60.01
60.82
63.73
56.61
53.58
48.00
44.95
47.35
42.31
44.68
25.41
(3.57%)
(2.91%)
83
92.62
LT debt₩B
73.85
73.71
74.45
70.50
73.41
78.04
71.52
62.66
56.94
52.28
57.98
(6.56%)
(3.70%)
18
Revenue
₩116.9B
0.83%
1.00×
Cost of revenue
₩81.80B
1.06%
1.02×
Operating expenses
₩20.97B
0.61%
0.98×
Goodwill & intangibles
19.02%
Cash and investments
15.92%
Spread over hurdle
(0.69%)