9.039
Revenue₩B
14.43
14.70
15.11
15.52
15.71
16.04
16.79
16.79
16.93
16.97
9.948
1.55%
1.68%
88
23.33
Revenue growth%
10.57
13.09
11.56
8.60
7.34
4.54
2.05
3.55
4.96
7.56
25.92
4.54
7.45
20
22.29
Gross margin%
21.46
22.81
23.56
26.14
23.58
21.35
21.54
19.11
20.09
20.14
11.72
20.14
21.50
27
14.26
Operating margin%
17.16
16.81
15.05
16.62
18.75
17.12
19.06
20.71
19.61
19.42
28.44
19.42
17.95
64
29.78
Net margin%
4.60
1.74
0.40
0.40
0.40
0.40
0.40
3.19
5.58
2.70
10.29
2.70
1.07
6
25.43
P/E ratio (avg)x
50.06
56.49
63.94
67.62
72.50
81.41
86.07
93.83
104.9
121.1
31.81
93.83
76.95
29
33.33
EV/EBITx
7.191
8.054
9.255
9.334
9.242
8.617
9.253
8.504
8.742
8.961
37.21
8.742
8.852
87
26.57
FCF yield (avg)%
29.23
31.39
34.37
35.36
34.41
34.54
35.44
35.68
35.09
36.74
19.10
35.44
34.82
74
24.19
FCF margin%
9.83
11.94
11.22
13.30
13.01
15.34
17.30
16.11
14.93
15.24
12.89
15.34
14.12
5
0.245
FCF / Net incomex
0.771
0.681
0.575
0.571
0.599
0.630
0.581
0.525
0.528
0.534
0.392
0.534
0.578
43
22.32
ROIC%
0.40
0.78
0.40
0.40
0.40
0.83
2.14
4.52
2.64
5.62
19.32
2.64
0.81
73
14.95
Return on equity%
14.39
15.48
14.97
14.73
12.70
12.72
11.08
10.01
8.58
10.08
8.80
10.08
12.71
46
21.82
Return on assets%
17.45
14.87
14.12
12.96
11.36
12.62
14.73
13.63
12.53
10.39
29.73
12.62
13.29
53
403.75
EPS₩
491.45
500.20
531.36
553.26
588.89
585.91
648.66
663.78
666.77
652.66
424.90
2.08%
3.66%
—
15.85
EPS growth%
25.14
25.83
23.96
24.38
21.45
22.40
24.71
23.92
24.39
21.46
15.01
23.92
24.17
70
388.13
Bookvalue per sh₩
788.98
799.61
951.83
1,032
1,235
1,385
1,460
1,699
1,719
1,686
277.20
6.42%
9.50%
—
512.96
FCF per share₩
309.59
360.14
400.13
410.29
448.55
484.45
567.53
589.58
677.12
674.65
375.09
8.51%
8.18%
—
951.36
Dividend per sh₩
706.65
654.76
600.88
555.87
600.74
614.44
648.28
704.57
675.73
668.61
995.47
2.16%
(0.96%)
—
26.26
Div yield (avg)%
25.83
26.28
26.02
23.45
21.16
23.60
21.53
23.29
22.22
24.83
29.51
23.29
23.53
9
8.99
Payout ratio%
26.02
28.70
27.79
27.93
28.98
27.41
29.77
30.01
32.73
30.15
11.71
30.01
28.84
39
17.70
Shares (diluted)M
24.01
25.46
28.93
27.13
26.34
28.28
27.60
26.92
30.46
34.46
17.23
5.52%
4.78%
56
25.93
Buyback yield%
7.18
4.69
6.74
5.76
3.36
5.84
4.53
7.12
4.76
2.30
20.51
4.76
5.26
58
0.405
D/E ratiox
1.954
1.975
1.999
2.201
2.498
2.855
2.900
3.009
3.050
3.439
1.475
3.009
2.676
55
9.862
Enterprise value₩B
23.46
24.76
26.07
29.13
29.76
30.14
32.15
31.64
32.28
33.41
15.18
2.33%
3.46%
94
4.136
LT debt₩B
19.00
17.38
16.40
17.93
16.32
17.48
19.90
18.54
18.42
18.63
10.96
2.69%
0.73%
5
Revenue
₩16.97B
1.68%
1.00×
Cost of revenue
₩8.845B
1.75%
1.01×
Operating expenses
₩3.007B
1.65%
1.00×
Cash and investments
16.79%
Spread over hurdle
47.67%