7.672
Revenue₩B
12.81
13.13
13.86
14.54
15.13
15.26
15.80
16.13
16.27
16.72
8.075
2.02%
3.15%
81
17.09
Revenue growth%
12.05
10.62
13.09
11.51
9.13
7.58
8.70
11.39
14.00
11.02
5.90
11.02
11.21
88
29.89
Gross margin%
21.57
21.24
22.16
21.05
21.19
21.19
18.82
16.33
16.07
17.34
4.78
17.34
21.12
67
23.49
Operating margin%
3.29
5.11
3.16
5.51
4.98
6.74
5.41
7.59
7.93
6.84
29.15
6.84
5.46
44
15.61
Net margin%
8.50
10.80
10.76
11.12
13.86
16.01
14.02
11.43
9.26
11.86
16.00
11.86
11.28
87
9.035
P/E ratio (avg)x
15.87
16.01
16.07
15.25
16.03
16.58
17.96
18.16
18.13
19.03
31.91
18.13
16.32
73
8.555
EV/EBITx
12.16
12.35
14.25
16.43
19.51
21.76
22.49
22.25
24.72
24.15
23.20
22.49
20.63
17
13.47
FCF yield (avg)%
0.40
0.40
2.35
0.74
0.40
3.03
2.27
0.48
0.40
1.70
29.25
1.70
0.61
33
4.87
FCF margin%
4.11
6.29
9.19
9.26
9.83
8.09
10.11
11.51
9.35
9.89
5.17
9.89
9.30
14
0.574
FCF / Net incomex
1.523
1.730
1.829
1.798
1.708
1.835
1.839
1.789
1.726
1.619
0.631
1.789
1.759
15
19.26
ROIC%
21.58
23.77
25.54
23.72
24.70
26.82
29.66
28.59
31.02
31.35
10.16
29.66
26.18
56
19.33
Return on equity%
24.38
25.47
24.87
26.81
26.53
27.70
25.37
22.55
25.22
28.02
23.66
25.37
25.42
13
7.97
Return on assets%
17.88
16.77
17.76
16.22
13.60
14.35
14.50
17.38
16.82
15.41
2.24
15.41
16.49
92
410.79
EPS₩
462.76
473.47
531.41
577.60
611.95
594.41
564.43
572.99
541.08
616.58
450.44
0.15%
3.24%
—
9.61
EPS growth%
17.63
15.10
15.47
13.24
10.82
12.80
12.99
15.83
15.65
17.43
29.32
15.65
15.28
11
528.36
Bookvalue per sh₩
831.35
898.79
983.30
945.22
1,073
1,022
952.73
976.62
1,064
1,113
645.81
0.73%
2.50%
—
239.55
FCF per share₩
350.12
381.67
350.84
346.50
376.15
392.02
349.89
350.02
332.65
360.70
776.61
(0.84%)
0.49%
—
120.33
Dividend per sh₩
654.94
734.43
815.70
817.67
811.16
821.35
867.89
945.50
913.10
1,047
300.95
5.23%
4.90%
—
21.28
Div yield (avg)%
15.00
15.51
15.85
15.81
13.35
13.11
13.08
13.93
11.16
9.26
26.82
13.08
13.64
50
18.42
Payout ratio%
0.40
2.17
4.15
2.43
4.10
6.78
8.20
7.82
4.88
6.99
15.93
6.99
4.51
69
12.32
Shares (diluted)M
19.46
21.45
22.58
24.19
26.38
30.55
32.80
36.09
39.88
40.97
12.52
9.20%
9.52%
58
8.57
Buyback yield%
0.67
0.40
2.13
2.91
2.39
4.57
6.39
7.50
8.08
6.63
13.77
6.63
3.74
51
0.523
D/E ratiox
1.372
1.519
1.437
1.405
1.587
1.462
1.327
1.343
1.226
1.332
0.342
1.332
1.389
58
15.01
Enterprise value₩B
14.51
13.12
13.90
12.65
14.28
16.20
16.80
18.04
18.61
20.05
16.67
7.03%
4.22%
71
14.12
LT debt₩B
11.81
12.41
13.26
14.17
16.51
19.64
20.54
24.28
25.81
24.88
8.934
8.54%
7.98%
23
Revenue
₩16.72B
3.15%
1.00×
Cost of revenue
₩8.504B
3.36%
1.02×
Operating expenses
₩2.404B
3.16%
1.00×
Goodwill & intangibles
17.87%
Cash and investments
15.34%
Return on capital
251.24%
Spread over hurdle
242.51%