4.255
Revenue₩B
36.27
35.79
35.36
36.17
36.79
36.34
35.70
36.41
35.71
35.61
4.731
(0.65%)
(0.03%)
29
9.83
Revenue growth%
7.48
5.85
6.16
4.55
6.44
9.18
6.57
7.17
7.59
5.24
18.48
7.17
6.51
38
22.46
Gross margin%
21.23
19.25
21.19
23.07
23.31
24.42
27.17
24.71
23.89
23.25
19.25
24.42
23.28
64
29.88
Operating margin%
6.40
6.62
8.05
10.15
11.26
13.17
14.88
16.36
13.51
10.75
26.87
13.51
11.00
28
2.41
Net margin%
11.59
14.49
14.77
14.40
12.72
11.68
11.78
11.57
10.17
12.25
7.30
11.68
12.02
23
16.70
P/E ratio (avg)x
36.17
42.95
46.95
49.29
56.33
66.87
79.70
93.43
94.94
111.1
11.22
93.43
61.60
12
6.179
EV/EBITx
16.93
17.04
17.95
17.31
17.86
18.62
19.64
22.65
23.91
23.90
22.68
22.65
18.28
8
15.41
FCF yield (avg)%
15.59
14.92
15.31
12.62
14.18
12.84
15.49
13.71
13.63
16.46
17.62
13.71
14.55
57
18.06
FCF margin%
28.10
28.59
28.67
29.15
30.19
27.35
26.84
24.81
26.07
24.76
21.15
26.07
27.73
78
0.983
FCF / Net incomex
1.923
1.995
2.189
2.121
1.898
1.867
1.823
1.929
2.155
2.039
0.956
1.929
1.962
93
12.93
ROIC%
8.83
10.40
10.20
9.25
11.34
12.94
15.53
16.77
15.05
14.58
18.14
15.05
12.14
73
21.22
Return on equity%
7.34
7.19
5.00
5.78
5.93
3.23
2.88
0.40
1.72
3.03
10.56
2.88
4.11
49
2.61
Return on assets%
17.68
18.36
19.92
17.91
17.11
15.93
13.30
10.77
12.79
15.63
7.95
13.30
16.52
64
1,374
EPS₩
797.07
831.38
784.17
771.63
818.70
796.21
775.31
785.42
700.96
667.97
1,465
(3.99%)
(2.11%)
—
17.64
EPS growth%
24.79
23.75
23.33
24.47
22.69
21.25
22.28
21.23
21.10
20.39
23.14
21.23
22.48
24
1,134
Bookvalue per sh₩
1,490
1,584
1,529
1,443
1,480
1,456
1,627
1,519
1,451
1,408
495.95
(1.00%)
(0.32%)
—
1,531
FCF per share₩
1,473
1,434
1,645
1,878
1,931
2,250
2,575
2,878
3,190
3,224
1,330
10.79%
8.25%
—
250.67
Dividend per sh₩
1,788
2,110
2,264
2,686
2,751
2,835
3,402
3,484
3,921
3,944
1,385
7.47%
9.54%
—
14.21
Div yield (avg)%
8.67
5.93
3.53
5.25
3.81
1.35
3.12
1.09
0.40
0.40
22.73
1.09
3.32
51
5.92
Payout ratio%
9.03
8.70
6.82
5.10
2.17
4.80
3.48
3.64
3.56
0.82
18.00
3.56
4.22
82
27.61
Shares (diluted)M
29.59
26.65
27.95
31.86
31.93
34.99
38.20
38.75
37.64
42.09
27.69
5.68%
4.38%
63
4.06
Buyback yield%
15.06
17.02
15.82
14.35
12.89
15.15
16.97
19.05
19.69
17.18
28.06
17.18
16.39
62
0.554
D/E ratiox
1.557
1.669
1.957
2.053
1.995
1.975
2.170
2.615
2.757
2.869
0.737
2.615
2.024
53
15.84
Enterprise value₩B
6.131
6.413
7.198
7.630
8.252
9.539
10.93
10.92
11.86
14.01
32.21
11.16%
9.75%
26
24.13
LT debt₩B
15.74
16.47
16.02
16.32
17.76
19.29
21.02
21.53
22.37
21.74
6.310
4.12%
2.47%
67
Revenue
₩35.61B
(0.03%)
1.00×
Cost of revenue
₩22.64B
(0.40%)
0.96×
Operating expenses
₩5.053B
1.05%
1.11×
Cash and investments
20.10%
Spread over hurdle
10.48%