7.392
Revenue₩B
4.852
5.267
5.766
6.246
6.806
7.378
7.783
8.276
8.911
9.600
7.993
7.12%
7.74%
75
9.97
Revenue growth%
15.97
17.64
15.45
17.02
19.89
18.31
18.46
18.15
20.47
19.08
10.89
18.46
18.23
75
25.23
Gross margin%
17.87
17.04
17.97
20.65
19.83
20.10
21.64
20.68
21.83
24.24
23.69
21.64
20.37
28
16.24
Operating margin%
2.53
2.80
2.08
1.40
0.40
0.40
2.45
4.09
2.41
0.91
2.22
2.41
2.24
56
16.71
Net margin%
29.05
28.72
26.46
25.94
25.25
23.78
24.47
27.23
25.77
23.48
26.01
24.47
25.86
48
14.78
P/E ratio (avg)x
31.91
31.43
33.77
37.36
41.12
39.77
42.78
42.17
46.99
47.64
24.26
42.78
40.44
54
29.79
EV/EBITx
18.14
17.94
18.98
20.18
19.70
18.07
19.35
20.78
22.22
23.96
35.01
20.78
19.52
51
26.56
FCF yield (avg)%
16.07
15.86
14.38
11.40
11.30
10.17
9.98
10.92
11.81
12.50
16.47
10.92
11.61
50
20.03
FCF margin%
19.70
18.99
16.13
15.67
13.10
14.76
13.67
16.48
13.89
14.32
22.72
14.32
15.21
51
0.471
FCF / Net incomex
0.259
0.275
0.253
0.259
0.283
0.317
0.327
0.359
0.318
0.291
1.722
0.318
0.287
6
24.69
ROIC%
17.75
17.33
18.93
17.18
18.78
17.96
15.90
15.18
17.59
18.38
12.79
17.59
17.67
20
15.58
Return on equity%
27.73
27.52
25.26
26.32
26.92
28.87
29.39
31.11
33.24
33.67
25.57
31.11
28.30
27
6.00
Return on assets%
19.40
21.60
19.13
17.18
20.01
20.81
18.13
18.73
21.67
21.43
24.30
20.81
19.71
72
225.72
EPS₩
320.64
292.87
300.04
294.14
300.12
274.17
251.67
282.79
307.60
283.04
230.46
(1.16%)
(2.14%)
—
10.32
EPS growth%
12.59
12.12
11.72
12.54
10.55
7.84
5.37
7.25
9.61
12.18
8.06
7.84
11.14
8
103.62
Bookvalue per sh₩
410.78
469.85
445.46
494.06
467.32
424.25
458.19
423.95
430.21
438.17
366.79
(1.28%)
0.12%
—
178.02
FCF per share₩
148.80
151.30
141.26
141.48
154.22
153.75
137.12
144.72
130.38
136.38
157.82
(2.43%)
(1.91%)
—
107.21
Dividend per sh₩
377.68
366.01
392.61
406.39
472.12
538.63
526.70
542.15
538.97
617.65
116.68
5.52%
4.78%
—
29.96
Div yield (avg)%
1.99
1.80
0.40
0.40
0.40
0.40
2.42
0.77
3.42
6.24
18.10
2.42
1.28
53
26.88
Payout ratio%
1.27
1.15
0.93
3.15
3.84
4.87
2.28
1.40
0.40
0.40
29.92
1.40
1.34
56
11.37
Shares (diluted)M
16.07
19.01
18.38
19.68
21.44
23.15
26.62
25.95
28.40
32.18
11.03
8.46%
8.73%
51
18.01
Buyback yield%
15.14
14.54
15.99
17.13
20.09
19.34
20.42
22.36
24.41
21.60
5.93
21.60
19.71
6
1.782
D/E ratiox
0.605
0.548
0.596
0.561
0.525
0.564
0.556
0.571
0.553
0.577
0.980
0.564
0.562
77
2.371
Enterprise value₩B
4.294
4.486
4.951
5.439
5.862
6.063
6.702
6.793
7.079
7.163
1.720
4.09%
6.58%
81
8.268
LT debt₩B
9.322
9.506
8.747
8.802
8.982
9.455
10.16
11.25
11.60
11.15
7.393
4.41%
2.99%
75
Revenue
₩9.600B
7.74%
1.00×
Cost of revenue
₩5.757B
7.55%
0.98×
Operating expenses
₩1.960B
7.72%
1.00×
Cash and investments
16.96%
Spread over hurdle
(0.34%)