5.745
Revenue₩B
9.391
9.368
9.502
9.585
9.770
10.04
10.13
10.35
10.67
10.77
6.194
1.96%
1.56%
56
27.90
Revenue growth%
33.78
31.68
31.14
29.94
29.67
30.08
30.99
28.20
28.80
28.71
22.65
28.80
30.01
11
12.93
Gross margin%
12.13
10.33
7.40
7.23
8.37
8.11
8.98
10.33
11.19
13.86
29.66
10.33
9.65
68
25.03
Operating margin%
6.52
5.46
4.86
6.10
3.37
1.83
0.40
2.40
2.78
2.87
2.91
2.40
3.12
89
22.08
Net margin%
22.02
23.47
25.59
22.86
23.32
22.22
21.11
21.90
22.95
25.89
21.03
22.22
22.91
80
27.60
P/E ratio (avg)x
26.49
24.03
23.09
25.35
22.91
22.25
22.98
23.86
23.25
21.48
34.81
22.98
23.17
28
26.97
EV/EBITx
49.46
50.76
57.44
63.88
67.66
66.32
76.50
81.21
77.60
80.64
21.97
77.60
66.99
73
18.66
FCF yield (avg)%
7.72
6.58
9.37
11.11
8.57
9.72
8.61
6.22
8.03
9.38
14.85
8.61
8.59
69
2.08
FCF margin%
10.16
10.51
12.53
12.51
9.64
11.86
11.68
9.12
6.46
3.57
8.70
9.12
10.34
66
0.475
FCF / Net incomex
0.323
0.300
0.272
0.262
0.243
0.265
0.259
0.270
0.274
0.277
1.078
0.270
0.271
85
15.47
ROIC%
13.83
11.24
13.78
11.89
14.06
14.15
12.13
13.26
13.23
12.93
28.94
13.23
13.24
7
21.92
Return on equity%
31.30
31.40
31.10
29.90
32.42
31.57
32.12
33.81
33.39
33.32
11.85
33.32
31.85
83
20.01
Return on assets%
23.50
24.70
25.34
24.05
26.25
26.92
27.43
26.10
23.61
21.69
3.14
26.10
25.02
11
645.76
EPS₩
888.20
870.95
839.83
810.94
730.94
711.38
686.94
679.12
736.27
745.98
664.35
0.41%
(1.32%)
—
4.72
EPS growth%
20.29
19.03
16.80
17.51
18.68
18.58
18.30
17.54
19.94
19.54
21.38
18.58
18.63
87
460.88
Bookvalue per sh₩
672.16
800.35
948.45
996.42
950.37
933.08
1,036
1,002
1,078
1,026
668.69
1.54%
5.28%
—
861.52
FCF per share₩
518.70
461.04
468.82
465.43
450.21
443.29
426.44
433.16
438.73
393.95
695.72
(2.63%)
(3.45%)
—
794.54
Dividend per sh₩
211.40
189.74
208.66
204.65
184.65
201.71
195.67
173.11
163.37
144.10
725.00
(4.84%)
(2.86%)
—
19.19
Div yield (avg)%
18.22
17.44
20.13
19.68
17.47
19.22
17.64
14.93
15.68
18.63
3.69
17.64
17.93
42
17.21
Payout ratio%
26.01
24.91
24.01
26.60
27.70
25.97
24.79
27.10
24.47
25.33
17.08
25.33
25.65
26
13.53
Shares (diluted)M
11.57
10.65
9.943
8.838
9.192
8.574
8.047
7.912
8.316
8.042
13.24
(2.64%)
(3.30%)
90
19.00
Buyback yield%
2.73
2.42
4.50
3.21
0.72
1.50
1.29
4.23
5.81
7.77
15.47
4.23
2.97
65
1.277
D/E ratiox
1.685
1.559
1.339
1.223
1.164
1.061
1.104
0.944
0.886
0.789
1.403
0.944
1.134
80
2.739
Enterprise value₩B
12.37
11.04
10.22
9.313
8.408
9.099
9.477
9.724
9.548
9.839
4.261
3.20%
(1.91%)
73
9.978
LT debt₩B
8.130
8.766
9.790
9.475
9.685
10.66
12.26
13.54
13.42
13.58
12.26
6.99%
4.70%
67
Revenue
₩10.77B
1.56%
1.00×
Cost of revenue
₩7.045B
1.54%
1.00×
Operating expenses
₩2.406B
1.60%
1.00×
Cash and investments
17.02%
Spread over hurdle
16.85%