7.435
Revenue₩B
12.05
12.74
13.63
14.18
15.10
16.01
16.96
17.77
18.54
19.13
7.673
4.84%
5.01%
42
12.97
Revenue growth%
3.33
3.28
1.23
0.40
1.47
0.40
0.40
1.64
0.40
0.40
20.04
0.40
0.81
92
17.13
Gross margin%
12.34
10.27
11.25
11.28
9.79
12.15
9.70
8.72
6.54
4.36
13.94
8.72
10.03
93
6.58
Operating margin%
24.85
22.83
23.94
26.73
24.41
21.89
23.28
21.63
18.80
16.20
23.55
21.63
23.06
43
29.51
Net margin%
10.49
7.70
9.12
6.24
8.75
7.39
9.33
11.20
11.69
11.70
2.30
11.20
9.22
15
33.25
P/E ratio (avg)x
12.14
12.88
11.45
10.06
10.76
10.10
8.994
8.054
7.413
7.015
9.440
8.054
10.08
54
26.63
EV/EBITx
11.53
12.47
13.26
15.03
15.44
15.38
15.34
16.62
16.41
17.74
11.91
16.41
15.36
40
27.93
FCF yield (avg)%
24.48
26.68
26.82
28.22
26.01
24.36
24.75
22.64
21.10
19.41
11.16
22.64
24.62
67
27.17
FCF margin%
18.08
20.05
20.02
18.19
17.84
18.06
17.78
19.59
17.46
16.76
8.74
17.78
18.07
92
0.832
FCF / Net incomex
1.530
1.342
1.183
1.035
0.962
1.029
0.972
1.047
1.141
1.216
0.512
1.047
1.094
44
23.60
ROIC%
11.56
10.69
12.48
13.06
16.01
18.98
21.66
23.26
23.58
25.58
3.93
23.26
17.50
25
26.24
Return on equity%
22.00
20.27
21.42
24.01
25.57
27.69
30.59
32.49
29.84
31.51
28.16
30.59
26.63
81
4.24
Return on assets%
4.07
4.85
6.76
6.96
6.05
6.91
6.41
8.77
10.24
12.40
24.66
8.77
6.83
61
83.77
EPS₩
64.66
68.87
72.16
71.76
70.69
69.61
66.52
70.73
61.09
65.29
87.66
(1.58%)
(1.24%)
—
19.03
EPS growth%
10.00
9.63
10.30
7.99
5.81
5.20
5.27
6.71
5.63
3.99
3.35
5.27
6.26
68
152.71
Bookvalue per sh₩
101.41
112.06
123.66
142.33
153.15
177.00
178.67
189.52
180.77
205.36
147.19
6.04%
8.59%
—
142.36
FCF per share₩
107.31
103.46
105.61
117.79
112.94
121.88
125.95
114.61
121.66
131.35
30.25
3.07%
1.83%
—
214.12
Dividend per sh₩
177.73
189.79
182.54
190.42
195.75
217.92
206.65
214.39
201.19
190.46
88.95
(0.55%)
0.21%
—
19.71
Div yield (avg)%
25.53
27.00
26.00
27.80
25.79
24.36
25.52
26.76
24.73
23.40
13.28
24.73
25.66
5
24.86
Payout ratio%
27.67
30.20
29.95
29.30
26.94
24.87
26.10
28.14
28.72
26.88
29.72
26.88
27.91
39
29.23
Shares (diluted)M
39.96
41.97
48.92
46.71
53.02
53.41
53.35
54.17
60.56
64.37
28.98
3.96%
5.58%
48
13.13
Buyback yield%
25.53
24.59
23.52
26.15
28.25
29.69
27.98
27.72
30.30
27.40
13.02
27.98
27.56
13
0.175
D/E ratiox
1.178
1.237
1.299
1.187
1.306
1.250
1.378
1.486
1.422
1.309
0.873
1.378
1.302
81
1.207
Enterprise value₩B
11.45
11.54
11.25
12.32
12.82
14.24
13.26
11.93
11.99
11.40
7.155
(2.32%)
0.51%
25
14.20
LT debt₩B
13.40
15.20
14.64
17.46
17.29
19.66
21.58
23.55
25.82
25.78
3.879
8.32%
7.08%
63
Revenue
₩19.13B
5.01%
1.00×
Cost of revenue
₩9.820B
4.99%
1.00×
Operating expenses
₩3.247B
5.21%
1.02×
Cash and investments
15.54%
Spread over hurdle
16.45%