14.30
Revenue₩B
15.86
16.16
16.28
16.20
16.60
16.66
16.93
16.90
16.87
16.87
15.95
0.32%
0.53%
39
16.03
Revenue growth%
8.31
10.91
10.32
9.69
12.64
12.19
14.45
13.22
15.13
17.40
20.77
14.45
12.42
57
11.61
Gross margin%
7.82
8.57
10.12
11.62
10.77
9.13
11.25
13.25
10.63
11.13
5.04
11.13
10.70
72
2.46
Operating margin%
8.53
10.86
10.44
10.99
11.47
13.26
15.03
17.30
19.32
19.56
14.68
17.30
12.37
38
8.89
Net margin%
10.99
13.58
11.03
8.34
5.93
8.51
9.48
9.06
6.85
7.73
25.14
8.51
8.78
89
16.83
P/E ratio (avg)x
12.50
14.44
16.94
17.38
20.47
22.27
23.67
22.89
24.67
28.28
10.71
23.67
21.37
62
20.95
EV/EBITx
19.68
21.96
22.88
24.58
23.74
24.65
26.46
27.30
25.34
28.18
32.38
26.46
24.61
41
9.77
FCF yield (avg)%
19.09
16.44
17.56
18.73
17.68
15.89
17.87
16.89
18.00
15.00
23.38
16.89
17.62
16
2.44
FCF margin%
15.94
14.54
14.83
16.06
16.83
19.16
17.84
16.46
13.46
13.61
16.44
16.46
16.00
35
0.519
FCF / Net incomex
0.737
0.815
0.728
0.738
0.703
0.692
0.614
0.683
0.706
0.653
1.064
0.683
0.704
63
5.88
ROIC%
2.66
1.89
2.12
3.02
5.56
8.26
9.94
9.59
8.53
9.20
25.82
9.20
6.91
87
3.09
Return on equity%
4.86
6.67
3.94
6.07
8.84
8.01
9.02
6.85
4.25
6.06
6.90
6.85
6.37
53
4.07
Return on assets%
9.76
11.08
12.00
13.00
10.74
10.22
12.80
15.14
17.11
17.01
13.02
15.14
12.40
44
391.65
EPS₩
1,495
1,476
1,364
1,443
1,506
1,459
1,348
1,292
1,467
1,472
404.08
(0.46%)
1.06%
—
2.28
EPS growth%
21.75
22.52
23.35
21.89
19.19
20.55
20.79
21.62
19.59
22.26
22.96
20.79
21.68
46
961.15
Bookvalue per sh₩
445.32
464.13
505.24
513.93
572.52
582.94
660.22
615.39
588.35
660.30
707.11
2.89%
5.54%
—
967.02
FCF per share₩
1,374
1,623
1,647
1,910
2,175
2,154
2,251
2,642
3,100
3,583
359.44
10.50%
10.06%
—
1,106
Dividend per sh₩
1,490
1,570
1,667
1,776
1,756
1,805
1,744
1,896
1,990
2,327
630.91
5.79%
5.46%
—
26.85
Div yield (avg)%
17.80
15.75
17.82
19.82
21.57
23.30
25.81
28.02
26.89
29.58
18.20
26.89
22.44
75
10.72
Payout ratio%
1.52
2.37
3.00
0.40
0.40
2.50
2.96
0.82
2.76
0.40
25.16
2.50
1.95
31
11.87
Shares (diluted)M
15.74
17.63
18.37
20.39
22.79
22.63
24.44
22.38
22.73
24.40
11.52
1.37%
3.77%
20
27.63
Buyback yield%
10.32
8.65
9.39
9.12
7.88
6.10
8.57
7.44
7.10
5.40
14.54
7.10
8.22
80
0.417
D/E ratiox
2.323
2.635
2.651
2.679
2.744
3.080
3.150
3.346
3.804
4.265
1.224
3.346
2.912
9
14.15
Enterprise value₩B
8.852
9.601
10.48
11.56
12.89
11.55
11.01
11.40
12.27
11.91
4.581
(1.58%)
2.22%
54
14.67
LT debt₩B
8.770
8.670
9.463
10.65
10.58
10.34
9.513
10.82
11.90
12.67
15.74
3.68%
4.07%
18
Revenue
₩16.87B
0.53%
1.00×
Cost of revenue
₩11.48B
0.25%
0.97×
Operating expenses
₩2.717B
1.08%
1.06×
Cash and investments
13.60%
Return on capital
164.28%
Spread over hurdle
154.35%