12.66
Revenue₩B
10.91
11.11
11.55
11.79
12.13
12.38
12.56
13.03
13.64
14.25
13.71
3.27%
2.95%
26
23.67
Revenue growth%
23.54
20.74
21.16
21.65
22.00
24.64
25.44
23.09
21.92
24.20
22.13
24.20
22.55
49
21.29
Gross margin%
19.92
21.76
20.90
19.65
22.49
25.08
22.99
20.89
19.86
17.97
24.31
20.89
20.89
76
27.11
Operating margin%
6.27
6.04
4.32
6.97
8.64
7.98
7.59
10.22
10.89
12.57
2.11
10.22
7.78
50
19.93
Net margin%
24.46
22.35
19.60
21.85
23.33
24.78
22.44
20.17
18.78
16.81
10.39
20.17
22.10
56
35.75
P/E ratio (avg)x
7.587
6.990
7.407
7.462
7.943
8.461
8.682
8.472
8.581
7.403
15.38
8.472
7.765
56
16.47
EV/EBITx
25.63
24.59
22.94
25.53
23.77
23.66
21.90
24.35
26.33
28.54
29.33
24.35
24.47
26
18.85
FCF yield (avg)%
8.27
6.33
3.61
2.46
3.37
1.83
0.40
0.40
0.40
1.56
16.12
0.40
2.15
85
10.47
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.27
0.63
0.40
0.40
0.59
29.23
0.59
0.40
61
1.528
FCF / Net incomex
1.518
1.427
1.401
1.395
1.517
1.618
1.512
1.389
1.509
1.620
0.874
1.512
1.510
19
4.88
ROIC%
27.04
26.77
26.23
27.05
26.75
26.61
26.17
25.73
23.06
24.15
25.13
25.73
26.42
59
3.05
Return on equity%
26.52
23.79
26.39
26.84
26.84
27.42
25.53
27.39
25.15
25.35
27.33
25.53
26.46
66
26.93
Return on assets%
6.78
9.45
11.91
13.47
15.29
12.38
14.30
14.72
16.33
18.31
6.05
14.72
13.89
60
184.61
EPS₩
296.11
281.46
324.64
310.62
353.16
374.86
376.37
423.99
496.78
549.37
200.25
9.24%
6.20%
—
5.82
EPS growth%
13.80
15.41
14.78
13.28
11.10
10.64
10.39
9.10
6.69
7.39
15.25
9.10
10.87
85
190.38
Bookvalue per sh₩
50.61
44.08
37.25
32.93
31.05
28.78
30.14
26.63
24.94
26.08
225.68
(3.43%)
(6.59%)
—
123.19
FCF per share₩
219.38
210.34
227.86
217.74
238.57
272.54
270.76
296.97
319.79
318.92
49.47
5.98%
4.31%
—
242.61
Dividend per sh₩
323.12
328.06
373.52
436.85
487.96
561.48
629.02
605.92
691.84
781.73
231.24
9.88%
11.22%
—
7.18
Div yield (avg)%
5.58
6.86
4.87
3.33
2.94
1.61
1.77
1.77
2.62
4.74
14.95
1.77
3.13
54
13.62
Payout ratio%
27.14
24.86
21.95
20.18
19.25
18.10
15.97
15.80
13.35
13.58
22.45
15.80
18.67
91
24.33
Shares (diluted)M
33.87
32.65
33.05
38.77
43.64
43.46
49.48
56.47
67.66
77.14
25.05
12.07%
10.34%
21
19.68
Buyback yield%
3.66
4.68
2.17
1.98
4.87
6.31
3.41
4.42
7.09
9.70
16.04
6.31
4.55
32
1.773
D/E ratiox
0.408
0.428
0.448
0.429
0.377
0.354
0.332
0.299
0.276
0.260
1.197
0.299
0.366
75
12.57
Enterprise value₩B
3.063
3.025
2.752
2.706
2.774
2.768
2.579
2.770
2.704
2.485
13.03
(2.18%)
(2.35%)
30
5.243
LT debt₩B
9.042
8.974
10.72
10.66
11.20
11.67
11.85
14.08
14.17
14.07
2.294
4.67%
4.54%
38
Revenue
₩14.25B
2.95%
1.00×
Cost of revenue
₩9.231B
2.62%
0.97×
Operating expenses
₩1.768B
3.88%
1.09×
Cash and investments
16.55%
Goodwill & intangibles
15.88%
Spread over hurdle
21.71%