90.55
Revenue₩B
203.6
210.1
216.7
219.5
217.6
218.3
219.4
224.6
226.6
225.0
94.84
0.68%
1.02%
59
7.43
Revenue growth%
26.31
26.56
26.61
28.17
27.22
28.85
30.14
33.06
33.18
33.66
17.30
33.06
28.51
16
22.62
Gross margin%
16.61
17.96
17.42
20.17
22.16
24.54
23.07
24.68
23.90
24.03
29.50
24.03
22.62
87
18.32
Operating margin%
13.22
10.51
8.39
9.55
8.93
10.25
10.32
8.97
11.81
14.61
3.18
10.32
10.28
94
17.42
Net margin%
16.88
15.46
14.35
11.48
14.44
14.58
13.78
12.21
13.10
10.46
7.29
13.10
14.06
6
15.09
P/E ratio (avg)x
29.95
28.02
30.33
29.85
32.59
34.42
29.58
32.43
31.93
29.75
9.144
31.93
30.14
44
36.92
EV/EBITx
40.91
46.74
49.57
52.40
56.18
65.86
68.86
72.47
84.63
79.70
35.30
72.47
61.02
58
14.40
FCF yield (avg)%
23.84
25.73
22.95
23.99
24.15
21.66
20.44
19.19
21.98
24.59
4.96
21.66
23.40
83
24.46
FCF margin%
8.54
7.18
7.43
9.79
7.25
5.23
7.50
10.11
7.29
5.73
18.77
7.29
7.36
79
1.738
FCF / Net incomex
3.007
3.097
3.158
3.232
3.772
4.171
5.028
5.753
5.786
6.162
0.124
5.753
3.971
12
19.78
ROIC%
2.07
2.25
0.65
2.21
5.13
7.56
8.37
6.58
8.43
9.19
12.64
8.37
5.85
54
16.31
Return on equity%
10.10
8.42
7.45
9.74
8.19
6.89
4.27
1.79
1.62
0.40
26.37
1.79
7.17
70
7.96
Return on assets%
10.86
10.96
12.26
13.89
15.97
15.75
13.40
16.31
13.82
10.83
19.64
13.82
13.61
17
406.01
EPS₩
992.34
885.14
948.37
1,004
941.86
961.47
940.28
949.33
876.89
877.14
427.51
(1.41%)
(2.16%)
—
2.04
EPS growth%
16.56
14.39
16.20
14.33
15.40
14.35
16.93
14.19
16.95
16.58
11.07
16.58
15.80
94
924.41
Bookvalue per sh₩
543.89
510.04
451.51
425.72
383.46
395.95
390.72
375.85
402.38
423.53
1,017
2.01%
(3.17%)
—
205.28
FCF per share₩
728.59
733.65
889.06
1,075
1,122
1,327
1,543
1,679
1,798
2,018
576.27
12.45%
10.75%
—
1,011
Dividend per sh₩
557.61
529.78
454.38
453.74
445.34
426.32
453.31
488.42
509.87
488.95
510.30
1.89%
(0.88%)
—
9.50
Div yield (avg)%
21.03
18.68
16.55
17.52
14.63
14.14
11.91
12.89
10.53
8.73
6.03
11.91
14.39
56
17.84
Payout ratio%
26.04
23.46
23.03
25.24
22.59
24.24
23.85
25.97
25.35
26.97
24.62
25.35
24.74
6
61.05
Shares (diluted)M
55.78
51.71
52.57
44.99
48.90
52.54
49.78
48.99
43.23
39.63
62.60
(4.12%)
(3.11%)
52
18.30
Buyback yield%
22.27
19.43
20.69
18.49
19.09
20.08
19.06
20.68
20.77
21.05
14.54
20.68
20.38
14
1.514
D/E ratiox
0.307
0.264
0.241
0.216
0.213
0.193
0.177
0.161
0.150
0.147
0.733
0.161
0.203
69
122.3
Enterprise value₩B
46.81
49.95
47.75
48.47
50.85
53.62
52.27
49.47
47.69
47.98
107.6
(1.16%)
1.55%
82
126.7
LT debt₩B
177.4
157.8
145.2
156.0
157.7
175.9
183.7
170.3
160.9
146.0
65.36
(1.53%)
(2.13%)
82
Revenue
₩225.0B
1.02%
1.00×
Cost of revenue
₩130.3B
0.83%
0.98×
Operating expenses
₩25.78B
2.10%
1.11×
Cash and investments
16.68%
Spread over hurdle
86.07%