12.15
Revenue₩B
11.63
11.89
12.33
12.48
13.02
13.56
14.25
14.33
14.93
15.55
12.56
3.62%
3.19%
86
24.29
Revenue growth%
22.43
25.01
24.58
25.57
26.91
27.15
26.26
25.01
24.63
25.00
9.24
25.01
25.01
28
17.07
Gross margin%
2.84
4.23
4.94
3.78
3.63
3.04
3.58
3.00
1.92
4.44
18.08
3.04
3.60
20
7.64
Operating margin%
1.10
0.40
2.42
2.98
1.43
0.80
0.66
3.30
2.88
2.80
26.03
2.80
1.93
68
8.91
Net margin%
25.46
23.39
22.29
24.33
23.46
21.59
23.31
26.09
27.14
28.38
22.45
26.09
23.90
60
18.10
P/E ratio (avg)x
23.89
28.38
27.20
30.62
33.91
32.63
38.78
38.82
39.56
44.90
7.526
38.82
33.27
40
36.17
EV/EBITx
11.57
11.83
11.82
11.61
12.65
13.88
14.87
14.62
17.15
16.70
20.78
14.87
13.26
43
6.11
FCF yield (avg)%
14.04
14.70
13.01
15.56
13.14
15.14
13.10
14.36
14.89
15.97
3.36
14.89
14.53
69
20.79
FCF margin%
26.34
26.94
26.68
27.12
27.10
29.89
27.23
28.70
27.23
27.48
10.21
27.48
27.17
65
1.107
FCF / Net incomex
1.115
1.144
1.017
1.137
1.136
1.133
1.039
0.927
0.888
0.893
0.279
0.927
1.077
45
19.61
ROIC%
18.79
18.76
16.58
13.97
15.51
14.45
16.62
15.55
15.63
18.36
10.29
15.63
16.11
60
4.58
Return on equity%
18.18
17.42
17.72
18.00
20.88
20.05
19.38
18.59
19.19
19.34
21.93
19.34
18.89
49
17.06
Return on assets%
12.59
14.60
11.73
9.98
9.44
11.30
12.23
11.36
9.31
7.12
17.64
11.30
11.33
65
78.67
EPS₩
190.11
200.99
224.62
216.65
210.13
234.81
220.73
197.34
204.88
227.25
80.25
1.58%
1.76%
—
18.48
EPS growth%
20.31
17.44
18.87
16.49
15.87
13.13
12.04
9.47
6.55
9.50
10.69
9.50
14.50
22
99.37
Bookvalue per sh₩
225.37
205.20
218.84
205.77
226.62
228.05
220.72
233.08
246.55
233.71
153.12
0.62%
1.22%
—
104.46
FCF per share₩
52.96
49.54
48.94
42.83
46.22
40.78
41.40
43.30
46.68
42.56
181.69
(1.64%)
(1.61%)
—
169.59
Dividend per sh₩
145.37
131.97
133.01
126.20
119.45
103.13
90.82
91.09
80.50
80.15
104.60
(7.67%)
(7.18%)
—
10.68
Div yield (avg)%
18.38
15.93
14.49
14.27
12.66
10.68
12.61
13.95
11.62
9.37
15.03
11.62
13.31
57
27.78
Payout ratio%
32.48
33.50
35.22
35.70
36.12
36.81
37.25
38.14
35.52
34.41
28.00
36.81
35.61
26
14.64
Shares (diluted)M
14.22
14.00
15.46
15.31
15.92
15.69
15.75
16.14
15.08
16.65
14.35
0.90%
2.59%
48
4.97
Buyback yield%
9.01
11.69
13.41
10.87
9.90
12.55
9.90
9.64
7.15
6.68
26.89
9.64
9.90
90
1.151
D/E ratiox
0.775
0.901
1.014
1.166
1.131
1.184
1.189
1.265
1.285
1.501
1.635
1.265
1.175
92
7.131
Enterprise value₩B
0.644
0.614
0.664
0.649
0.685
0.686
0.668
0.691
0.628
0.601
4.744
(2.58%)
(0.21%)
23
12.54
LT debt₩B
9.992
11.47
12.51
13.34
15.33
17.08
17.70
19.75
22.42
22.75
11.57
8.21%
8.56%
80
Revenue
₩15.55B
3.19%
1.00×
Cost of revenue
₩8.580B
3.41%
1.02×
Operating expenses
₩2.576B
2.55%
0.94×
Cash and investments
19.25%
Spread over hurdle
18.93%