9.352
Revenue₩B
27.91
27.85
27.29
27.53
28.31
28.21
28.55
28.95
28.78
28.81
9.822
0.35%
0.38%
89
26.76
Revenue growth%
24.89
23.06
24.38
24.84
21.89
23.76
23.51
25.36
26.35
25.44
13.74
25.36
24.61
58
11.03
Gross margin%
13.61
13.45
11.51
13.13
11.10
8.33
10.13
9.93
12.89
13.92
9.91
10.13
12.20
31
4.44
Operating margin%
27.01
24.48
25.43
24.92
27.51
27.98
28.18
25.26
23.68
20.85
19.36
25.26
25.35
61
28.16
Net margin%
10.75
10.01
12.37
13.78
14.91
13.95
14.18
14.14
11.85
11.10
24.41
13.95
13.08
40
16.22
P/E ratio (avg)x
11.73
10.43
9.529
8.133
7.301
6.932
7.065
6.356
6.844
7.413
26.00
6.932
7.357
23
13.00
EV/EBITx
17.63
19.49
18.94
17.84
18.48
19.95
21.83
24.00
27.55
28.85
20.41
24.00
19.72
55
12.76
FCF yield (avg)%
9.51
9.59
9.32
6.36
3.81
4.50
1.61
0.49
0.40
0.40
5.04
0.49
4.15
9
16.02
FCF margin%
25.63
23.68
21.29
20.55
20.20
18.90
18.38
17.24
18.99
18.46
23.83
18.46
19.59
28
1.237
FCF / Net incomex
0.328
0.311
0.292
0.311
0.268
0.266
0.254
0.224
0.235
0.247
0.509
0.247
0.267
24
7.65
ROIC%
26.29
26.70
28.23
29.74
28.19
26.95
25.16
25.95
28.54
29.80
10.29
26.95
27.57
5
18.30
Return on equity%
24.42
23.56
23.15
22.72
22.06
19.09
20.79
18.86
16.46
17.86
18.94
18.86
21.42
94
20.07
Return on assets%
14.35
16.90
17.11
19.67
19.79
17.89
19.24
18.20
15.37
15.11
19.75
17.89
17.50
53
642.73
EPS₩
305.92
261.02
224.82
205.11
181.95
161.28
140.14
126.50
110.04
109.30
699.19
(9.69%)
(9.94%)
—
24.00
EPS growth%
8.21
8.71
10.37
12.28
13.32
15.16
18.14
15.19
12.53
11.72
12.18
15.16
12.41
17
1,043
Bookvalue per sh₩
677.70
614.37
600.25
645.25
697.09
718.83
663.13
698.50
691.31
701.81
1,494
0.13%
(0.97%)
—
1,460
FCF per share₩
2,546
2,731
3,082
3,451
3,862
4,229
4,538
5,205
6,107
6,853
574.70
12.15%
12.31%
—
819.32
Dividend per sh₩
1,350
1,316
1,274
1,346
1,554
1,616
1,539
1,662
1,933
1,970
300.82
4.87%
3.43%
—
25.94
Div yield (avg)%
28.44
26.21
24.84
24.57
23.86
23.92
24.71
26.89
29.08
30.57
23.68
26.89
25.52
91
13.14
Payout ratio%
26.92
28.11
27.80
25.26
28.25
25.83
27.50
26.53
26.84
28.78
5.07
26.84
27.21
65
15.25
Shares (diluted)M
11.51
11.96
11.50
11.53
12.08
11.15
12.25
11.04
9.635
8.568
15.49
(6.64%)
(3.40%)
11
12.76
Buyback yield%
6.55
6.07
6.41
7.41
5.84
3.97
6.24
8.64
7.29
9.92
18.82
7.29
6.48
86
0.449
D/E ratiox
1.035
1.064
0.931
0.845
0.916
0.884
0.974
0.849
0.934
0.819
1.157
0.884
0.924
90
20.94
Enterprise value₩B
26.75
31.18
34.54
39.61
44.12
46.10
52.59
54.57
52.65
61.60
13.38
6.90%
10.35%
55
21.97
LT debt₩B
9.070
9.050
8.439
8.543
7.775
7.860
8.614
8.110
7.213
7.934
15.69
0.40%
(2.56%)
84
Revenue
₩28.81B
0.38%
1.00×
Cost of revenue
₩14.17B
0.49%
1.01×
Operating expenses
₩5.443B
0.01%
0.96×
Cash and investments
17.13%
Goodwill & intangibles
16.67%
Spread over hurdle
26.62%