19.42
Revenue₩B
21.78
22.14
22.28
22.59
23.40
23.97
24.52
25.44
26.51
26.62
21.64
2.61%
2.37%
47
11.21
Revenue growth%
12.61
12.11
11.34
13.47
14.15
12.40
11.45
11.03
11.91
14.18
19.47
11.91
12.25
79
16.79
Gross margin%
14.38
14.97
16.92
19.88
21.41
22.21
21.72
22.84
20.49
22.91
15.43
22.21
20.95
33
3.63
Operating margin%
16.80
17.20
14.22
13.47
13.14
13.98
11.35
11.39
11.97
10.94
12.75
11.39
13.30
10
8.91
Net margin%
22.72
23.56
24.37
24.37
25.88
28.84
28.14
28.15
26.83
27.11
16.23
28.14
26.35
53
26.26
P/E ratio (avg)x
7.912
8.019
7.681
8.254
8.623
9.127
9.419
9.996
9.834
10.59
14.69
9.834
8.875
30
20.20
EV/EBITx
56.24
57.18
61.11
60.59
58.14
57.41
67.67
65.39
66.33
64.70
16.05
65.39
60.85
31
23.56
FCF yield (avg)%
13.66
12.73
14.49
16.99
18.85
18.83
19.58
18.94
19.64
20.39
25.56
19.58
18.84
93
5.89
FCF margin%
7.78
8.13
9.08
8.43
8.29
8.07
7.74
10.12
10.68
13.29
19.75
10.12
8.36
37
0.942
FCF / Net incomex
1.004
1.060
1.151
1.209
1.361
1.533
1.740
1.805
1.848
1.990
0.838
1.805
1.447
57
4.00
ROIC%
24.70
27.52
25.20
24.75
22.51
22.11
24.14
26.54
27.93
26.21
13.42
26.21
24.98
31
16.24
Return on equity%
25.15
26.60
25.49
25.41
27.32
25.43
22.46
21.97
19.29
20.66
18.35
21.97
25.28
84
15.97
Return on assets%
0.40
0.40
3.34
2.49
1.09
1.85
0.40
2.44
3.89
1.73
20.42
1.85
1.79
37
999.35
EPS₩
763.26
763.39
690.26
736.73
778.17
822.40
900.31
884.16
903.81
860.13
1,037
2.02%
0.94%
—
6.80
EPS growth%
20.78
19.64
21.51
19.71
22.60
23.61
24.65
23.62
24.12
25.80
12.58
24.12
23.10
63
320.11
Bookvalue per sh₩
1,012
974.80
1,087
1,269
1,301
1,503
1,679
1,832
1,937
1,805
523.03
6.77%
7.35%
—
784.27
FCF per share₩
1,450
1,683
1,658
1,859
1,967
2,263
2,316
2,498
2,426
2,735
833.34
6.81%
6.55%
—
168.54
Dividend per sh₩
867.85
839.93
864.44
876.26
813.70
883.06
919.80
944.05
933.44
906.61
189.54
2.19%
0.87%
—
5.16
Div yield (avg)%
12.97
13.65
16.40
18.35
20.97
20.27
18.65
19.30
21.34
23.53
9.46
20.27
18.97
85
14.48
Payout ratio%
1.94
0.84
0.40
1.33
1.48
0.40
0.44
2.09
3.63
3.00
9.31
2.09
1.41
20
25.83
Shares (diluted)M
35.06
33.35
36.73
36.09
35.64
38.01
39.44
41.23
38.46
42.31
26.70
3.49%
1.51%
67
19.01
Buyback yield%
35.02
32.69
30.31
32.65
35.53
33.54
33.53
36.43
37.50
37.22
4.21
36.43
34.28
89
1.555
D/E ratiox
2.230
2.387
2.395
2.458
2.565
2.928
3.033
3.387
3.635
3.842
0.283
3.387
2.747
76
2.020
Enterprise value₩B
23.48
21.76
20.44
21.53
19.32
18.00
19.10
18.39
18.73
17.58
12.78
(1.87%)
(2.16%)
27
18.85
LT debt₩B
31.46
36.06
37.48
40.03
40.09
42.17
40.65
44.07
41.80
44.03
22.53
1.89%
3.63%
92
Revenue
₩26.62B
2.37%
1.00×
Cost of revenue
₩16.44B
2.14%
0.98×
Operating expenses
₩5.170B
2.72%
1.03×
Cash and investments
19.67%
Spread over hurdle
50.06%