8.245
Revenue₩B
9.998
10.49
11.05
11.46
11.70
12.18
12.54
13.35
13.87
14.72
8.432
4.71%
4.32%
21
3.21
Revenue growth%
13.77
12.90
15.60
16.51
15.73
16.63
17.63
18.51
15.63
14.56
11.89
16.63
15.68
35
13.32
Gross margin%
29.74
27.28
25.26
27.13
27.60
28.56
26.85
27.09
27.25
27.47
22.99
27.25
27.27
86
13.38
Operating margin%
10.34
12.19
11.26
12.36
11.50
11.50
11.09
13.47
15.42
14.04
20.92
13.47
11.85
65
25.57
Net margin%
13.15
15.61
14.81
12.33
12.73
11.69
9.39
11.43
12.82
12.86
20.52
11.69
12.78
35
8.492
P/E ratio (avg)x
41.51
47.07
47.75
49.17
49.24
47.03
52.82
56.47
64.01
64.42
29.00
56.47
49.21
93
24.33
EV/EBITx
29.94
33.33
39.55
42.80
47.89
51.63
50.96
49.41
49.02
47.22
28.28
49.41
47.56
77
14.51
FCF yield (avg)%
13.66
15.57
15.68
18.31
16.83
19.52
19.79
17.03
15.17
14.03
28.89
17.03
16.26
39
14.04
FCF margin%
11.35
14.34
16.45
14.41
14.19
11.70
12.63
11.52
11.30
10.07
5.13
11.52
12.17
38
1.589
FCF / Net incomex
0.145
0.165
0.189
0.176
0.203
0.231
0.241
0.263
0.278
0.307
0.604
0.263
0.217
5
6.12
ROIC%
4.62
2.01
4.16
2.60
3.63
2.54
0.40
0.40
2.43
3.03
2.32
2.43
2.57
88
2.29
Return on equity%
5.92
4.36
6.63
3.83
0.92
3.85
1.08
1.91
1.92
3.08
16.89
1.92
3.46
8
26.30
Return on assets%
11.78
14.41
14.11
11.17
8.50
6.74
4.48
5.69
3.54
5.01
18.56
5.01
7.62
42
303.43
EPS₩
289.82
308.25
318.64
296.64
278.13
307.41
327.90
326.97
322.39
339.14
334.93
4.05%
0.69%
—
12.66
EPS growth%
14.05
15.00
12.22
10.10
12.37
11.40
12.01
13.80
11.98
14.42
12.65
12.01
12.30
57
345.34
Bookvalue per sh₩
218.95
255.41
289.56
295.53
345.49
345.93
351.73
414.18
413.26
419.19
139.29
3.94%
8.47%
—
194.67
FCF per share₩
240.67
263.45
299.15
304.92
309.71
309.48
362.31
432.84
439.58
509.74
327.39
10.48%
7.91%
—
249.19
Dividend per sh₩
241.65
251.88
277.60
280.19
260.83
291.97
307.75
340.23
345.76
383.54
64.70
8.02%
4.33%
—
17.13
Div yield (avg)%
31.20
28.60
26.42
27.76
30.37
29.68
27.20
25.61
23.36
23.06
16.45
25.61
27.48
93
10.80
Payout ratio%
27.79
24.98
22.12
19.96
22.75
22.68
20.98
23.62
24.54
22.83
13.46
22.83
22.79
56
10.73
Shares (diluted)M
11.66
10.38
10.94
9.586
10.11
8.627
9.152
8.829
8.977
8.111
10.31
(4.31%)
(3.13%)
94
12.41
Buyback yield%
17.08
16.93
15.88
13.09
10.87
13.50
16.39
16.53
13.65
13.36
5.29
13.65
14.76
64
0.806
D/E ratiox
0.660
0.592
0.618
0.557
0.508
0.518
0.507
0.492
0.494
0.502
1.754
0.502
0.513
74
11.12
Enterprise value₩B
3.996
3.835
3.945
4.254
4.612
5.057
5.527
5.575
5.229
5.680
3.667
4.26%
4.14%
18
8.108
LT debt₩B
7.138
7.658
8.499
8.643
10.26
11.43
12.83
15.28
17.20
17.42
7.431
11.17%
10.03%
51
Revenue
₩14.72B
4.32%
1.00×
Cost of revenue
₩7.982B
4.65%
1.03×
Operating expenses
₩2.595B
3.63%
0.94×
Cash and investments
18.79%
Spread over hurdle
21.40%