6.130
Revenue₩B
10.93
11.74
12.20
12.93
13.55
14.37
15.15
15.91
17.20
17.91
6.433
5.74%
5.68%
46
23.10
Revenue growth%
15.56
14.78
17.57
17.59
16.67
14.19
13.41
13.71
14.83
17.81
22.04
14.19
15.20
95
27.63
Gross margin%
16.94
19.76
22.59
23.29
21.65
21.63
18.94
20.36
17.42
16.28
6.03
18.94
20.06
70
6.59
Operating margin%
11.06
8.27
6.12
4.25
5.41
6.98
9.84
7.09
7.16
4.83
19.70
7.09
7.04
20
5.03
Net margin%
23.02
22.29
22.14
20.16
19.90
18.86
20.36
19.06
18.00
17.35
12.01
18.86
20.03
62
29.81
P/E ratio (avg)x
29.25
31.12
30.48
25.95
21.90
19.26
18.91
17.57
16.06
17.10
20.68
17.57
20.58
68
12.83
EV/EBITx
11.86
12.30
12.85
12.43
13.03
11.48
12.07
11.10
11.94
10.51
21.39
11.48
12.01
22
27.10
FCF yield (avg)%
27.40
29.55
31.44
32.04
30.84
28.03
26.57
26.52
25.96
23.07
8.29
26.52
27.72
17
21.77
FCF margin%
25.15
24.71
21.77
20.20
21.58
20.07
18.80
17.43
18.09
17.61
28.56
18.09
20.14
74
1.796
FCF / Net incomex
0.579
0.528
0.564
0.595
0.587
0.586
0.526
0.473
0.464
0.448
1.798
0.473
0.546
33
26.11
ROIC%
31.47
32.52
31.80
30.15
30.59
32.43
33.40
31.85
31.68
33.18
6.54
32.43
31.83
9
28.37
Return on equity%
4.09
6.43
4.67
2.64
0.40
0.40
3.24
0.40
0.40
0.40
26.32
0.40
1.52
37
9.90
Return on assets%
23.76
24.07
26.16
26.76
29.14
27.56
28.23
27.92
27.06
24.98
13.76
27.56
26.91
51
304.71
EPS₩
111.45
117.16
127.89
122.49
133.95
149.67
158.50
180.46
173.06
166.90
316.79
4.50%
5.11%
—
14.31
EPS growth%
2.10
3.36
5.43
5.37
5.17
5.46
8.27
7.64
7.22
7.31
8.97
7.31
5.44
8
686.25
Bookvalue per sh₩
674.15
699.12
794.51
803.30
908.85
851.37
907.25
939.89
882.85
842.70
294.98
(1.50%)
3.30%
—
635.08
FCF per share₩
936.54
1,037
1,023
1,051
1,179
1,351
1,486
1,738
1,739
1,761
245.53
8.36%
7.89%
—
114.16
Dividend per sh₩
646.99
604.73
675.71
642.29
591.63
659.71
614.45
561.46
516.52
525.71
656.85
(2.34%)
(1.90%)
—
10.29
Div yield (avg)%
10.93
9.57
10.49
9.09
6.59
7.91
9.72
10.98
9.44
9.34
13.20
9.44
9.51
91
29.66
Payout ratio%
8.14
6.78
5.77
6.76
8.07
6.95
5.63
8.08
8.99
7.15
27.42
7.15
7.05
89
14.24
Shares (diluted)M
12.78
12.50
11.19
11.38
11.93
12.84
12.40
11.14
10.23
10.66
15.02
(2.23%)
(2.71%)
61
25.73
Buyback yield%
10.03
9.93
11.07
13.20
13.03
11.70
11.01
11.96
13.67
11.47
28.95
11.70
11.58
53
1.043
D/E ratiox
1.672
1.672
1.803
2.040
2.458
2.422
2.502
2.928
3.083
3.390
0.323
2.928
2.440
13
3.824
Enterprise value₩B
3.264
3.583
3.333
3.658
3.627
3.714
3.408
3.113
3.460
3.532
19.71
(0.52%)
1.04%
11
17.74
LT debt₩B
17.13
16.45
15.28
15.22
15.53
14.97
15.04
16.19
15.90
15.56
15.27
0.04%
(0.52%)
93
Revenue
₩17.91B
5.68%
1.00×
Cost of revenue
₩12.02B
5.46%
0.98×
Operating expenses
₩3.660B
5.76%
1.01×
Goodwill & intangibles
18.12%
Cash and investments
17.16%
Spread over hurdle
19.24%