3.283
Revenue₩B
8.760
9.000
8.923
9.224
9.542
9.899
10.19
10.16
10.23
10.25
3.478
1.44%
1.58%
12
24.46
Revenue growth%
7.45
6.66
8.89
8.79
10.18
8.17
10.61
13.50
16.48
17.01
5.90
13.50
9.54
50
28.51
Gross margin%
5.58
4.72
5.15
7.59
7.95
10.35
8.49
8.29
7.42
8.44
24.85
8.44
7.77
68
22.88
Operating margin%
21.19
19.07
21.70
21.01
23.43
24.09
25.34
28.01
25.51
26.15
12.27
25.51
23.76
91
9.68
Net margin%
12.17
9.50
11.44
10.95
9.95
11.04
10.71
12.39
12.16
10.85
12.18
11.04
10.99
84
35.12
P/E ratio (avg)x
6.858
7.390
8.109
7.612
8.146
8.614
9.787
9.573
8.893
10.05
11.60
9.573
8.380
83
10.98
EV/EBITx
23.27
22.35
23.95
27.70
29.02
27.26
31.70
35.04
38.57
36.86
9.628
35.04
28.36
57
26.13
FCF yield (avg)%
12.61
11.01
12.28
10.61
11.59
13.81
11.42
8.81
8.64
8.08
16.93
8.81
11.22
86
13.46
FCF margin%
10.73
13.10
13.79
13.73
15.77
18.25
15.86
17.19
19.63
21.23
20.91
18.25
15.81
8
1.133
FCF / Net incomex
0.811
0.828
0.915
0.850
0.799
0.789
0.782
0.832
0.816
0.805
0.979
0.805
0.814
31
8.06
ROIC%
11.98
10.42
9.59
8.07
5.47
4.07
3.22
4.53
5.16
5.25
7.62
4.53
5.36
54
25.10
Return on equity%
3.65
6.63
4.45
4.19
6.69
7.61
9.07
11.20
12.18
10.48
3.05
10.48
7.15
38
4.70
Return on assets%
19.62
17.03
16.31
17.54
15.99
17.43
17.10
15.53
16.53
16.22
12.15
16.53
16.78
94
275.54
EPS₩
784.70
822.13
836.31
897.15
985.28
1,007
1,102
1,180
1,250
1,138
303.69
2.92%
4.33%
—
24.90
EPS growth%
12.52
12.36
12.61
12.05
13.89
13.42
11.85
9.56
11.77
14.22
3.47
11.85
12.44
60
215.88
Bookvalue per sh₩
393.16
380.95
385.22
386.33
399.66
348.93
305.06
288.05
265.28
235.13
328.52
(10.07%)
(6.02%)
—
974.15
FCF per share₩
644.40
722.22
837.87
1,014
1,063
1,267
1,371
1,544
1,812
1,801
816.83
11.12%
12.09%
—
973.68
Dividend per sh₩
255.11
273.56
295.51
312.18
340.89
335.82
337.78
361.53
325.52
324.29
613.17
(0.99%)
2.48%
—
27.73
Div yield (avg)%
30.61
32.05
32.98
31.61
28.77
30.63
31.71
33.85
34.72
32.63
11.52
32.63
31.88
75
21.27
Payout ratio%
18.03
15.82
16.29
17.52
14.98
15.92
14.34
12.77
14.95
12.65
21.29
14.34
15.40
12
10.56
Shares (diluted)M
14.19
14.41
14.33
14.63
14.23
14.13
15.77
15.88
17.07
16.67
10.71
3.21%
1.47%
10
27.09
Buyback yield%
2.26
1.66
0.40
0.40
1.84
2.35
1.01
1.42
1.42
3.67
22.27
1.42
1.54
94
1.534
D/E ratiox
0.135
0.142
0.135
0.123
0.123
0.139
0.145
0.157
0.152
0.138
0.493
0.145
0.138
27
9.693
Enterprise value₩B
1.148
1.105
0.981
1.067
1.127
1.010
1.116
1.171
1.097
1.195
11.55
1.18%
0.95%
82
6.737
LT debt₩B
13.38
13.60
12.66
12.86
13.34
13.34
14.01
13.91
14.36
14.22
2.469
1.29%
0.71%
6
Revenue
₩10.25B
1.58%
1.00×
Cost of revenue
₩4.900B
1.56%
1.00×
Operating expenses
₩2.539B
1.55%
1.00×
Cash and investments
13.52%
Spread over hurdle
28.68%