7.691
Revenue₩B
22.60
22.72
23.41
24.21
25.11
25.78
26.44
26.12
25.80
25.72
8.490
0.49%
1.35%
35
21.19
Revenue growth%
18.65
18.97
17.73
15.21
15.69
15.32
13.66
15.60
14.01
11.83
17.01
14.01
15.46
44
9.58
Gross margin%
16.14
16.88
14.46
14.71
14.84
16.68
19.19
19.12
22.08
19.56
20.32
19.19
16.78
33
29.49
Operating margin%
27.22
27.31
30.05
32.64
34.04
32.60
34.23
35.85
37.69
35.66
6.95
35.66
33.34
90
19.80
Net margin%
3.74
6.41
4.12
4.78
7.51
5.59
4.23
3.17
5.62
6.24
25.23
5.59
5.18
6
14.40
P/E ratio (avg)x
24.16
23.49
22.99
25.66
26.09
25.34
28.75
28.07
25.93
27.49
25.87
27.49
25.79
52
7.926
EV/EBITx
8.055
8.184
7.432
7.905
7.092
6.992
6.929
6.765
7.354
7.408
15.51
6.992
7.381
74
20.87
FCF yield (avg)%
27.82
26.04
27.69
29.84
28.78
29.96
27.41
24.56
21.64
23.41
4.00
24.56
27.55
28
28.13
FCF margin%
0.40
0.64
1.54
3.04
5.36
3.69
4.89
3.39
0.40
2.52
21.24
3.39
2.78
52
0.303
FCF / Net incomex
1.732
1.691
1.656
1.788
1.978
2.145
2.025
1.965
2.132
2.259
0.318
2.132
1.972
39
18.09
ROIC%
9.51
10.11
10.97
10.91
11.10
9.72
10.41
11.52
11.99
14.75
15.34
11.52
10.94
86
21.56
Return on equity%
12.80
10.57
8.20
10.69
12.79
14.99
12.50
13.07
14.81
16.50
23.48
14.81
12.80
45
21.74
Return on assets%
23.88
21.19
23.15
24.12
23.82
23.48
23.15
25.16
27.07
26.26
16.16
25.16
23.85
26
483.81
EPS₩
485.03
513.20
511.99
529.05
503.47
556.42
607.35
625.54
607.67
565.88
530.92
2.36%
1.21%
—
12.78
EPS growth%
29.38
31.24
32.92
33.51
36.28
38.81
37.83
36.88
37.52
40.21
17.53
37.83
36.58
54
537.80
Bookvalue per sh₩
337.69
297.28
309.37
276.59
305.95
274.99
304.65
312.65
286.39
309.15
511.74
0.21%
(0.92%)
—
395.97
FCF per share₩
138.07
136.28
128.95
113.61
118.73
104.15
100.94
90.60
93.12
97.04
658.05
(3.96%)
(2.57%)
—
269.96
Dividend per sh₩
575.21
511.36
527.23
578.37
545.81
562.63
556.18
586.99
532.01
568.84
271.02
0.83%
(0.64%)
—
17.93
Div yield (avg)%
14.36
12.04
13.51
10.71
10.84
11.09
14.07
15.67
18.58
18.49
23.20
15.67
13.79
71
28.47
Payout ratio%
20.96
21.57
18.95
21.76
24.31
22.05
20.79
20.34
19.28
19.52
25.03
20.34
20.87
44
17.83
Shares (diluted)M
18.84
20.54
21.68
21.27
20.44
21.86
19.64
19.81
20.27
17.89
17.70
(2.62%)
(0.10%)
18
2.31
Buyback yield%
25.03
22.18
24.97
22.07
20.91
23.89
22.68
24.16
25.79
25.94
18.46
24.16
24.02
42
0.784
D/E ratiox
1.413
1.603
1.763
2.057
2.398
2.532
2.823
3.038
2.846
2.771
1.308
2.823
2.465
38
17.32
Enterprise value₩B
3.019
2.686
2.298
2.321
2.088
2.235
2.112
2.282
2.357
2.239
17.17
1.40%
(2.23%)
68
8.672
LT debt₩B
10.22
11.70
13.55
13.53
13.69
14.91
17.29
16.41
17.82
18.00
4.229
5.63%
6.85%
60
Revenue
₩25.72B
1.35%
1.00×
Cost of revenue
₩18.00B
1.35%
1.00×
Operating expenses
₩5.508B
1.48%
1.01×
Cash and investments
15.40%
Spread over hurdle
(2.66%)