12.89
Revenue₩B
13.06
13.27
13.61
13.95
14.73
15.46
15.97
16.63
17.28
17.67
13.74
3.71%
3.42%
32
17.77
Revenue growth%
9.55
10.48
9.40
6.53
7.22
8.07
9.43
8.66
9.34
9.96
7.52
9.34
9.37
68
26.60
Gross margin%
25.48
28.35
31.15
30.19
33.10
33.88
33.61
35.75
37.16
39.84
23.83
35.75
33.35
72
2.36
Operating margin%
24.16
22.62
24.55
24.51
23.87
25.94
26.41
28.46
30.56
29.64
21.37
28.46
25.25
40
22.60
Net margin%
18.01
15.24
16.78
14.25
12.21
11.34
11.16
11.34
9.37
8.66
21.04
11.16
11.78
33
37.18
P/E ratio (avg)x
15.19
15.87
16.92
19.07
19.48
22.56
22.66
23.49
23.16
22.08
19.76
22.66
20.78
58
7.760
EV/EBITx
38.23
43.22
49.07
46.65
43.28
46.37
45.58
46.67
53.41
61.15
8.618
46.67
46.51
13
29.73
FCF yield (avg)%
3.48
4.12
4.13
4.01
4.07
5.22
7.52
6.89
7.62
7.25
9.35
7.25
4.68
6
28.29
FCF margin%
0.40
1.15
0.40
0.40
0.40
1.47
1.63
4.61
2.98
2.87
12.24
2.87
1.31
41
0.374
FCF / Net incomex
0.115
0.124
0.127
0.130
0.122
0.135
0.126
0.135
0.152
0.159
0.804
0.135
0.128
82
15.71
ROIC%
10.56
11.23
12.21
10.95
10.75
8.25
8.69
7.30
7.84
6.79
3.50
7.84
9.63
66
7.62
Return on equity%
14.43
12.79
13.47
13.23
13.84
12.06
10.64
12.62
11.10
12.35
25.40
12.06
12.70
75
15.45
Return on assets%
7.94
9.09
10.27
10.45
8.10
5.49
3.67
3.27
2.27
4.48
29.64
3.67
6.72
74
144.21
EPS₩
204.97
240.81
242.54
239.12
255.00
258.89
293.09
334.97
349.18
408.36
157.25
9.88%
7.47%
—
15.21
EPS growth%
11.27
9.20
9.02
8.43
5.64
7.21
5.38
3.32
4.64
6.69
3.31
5.38
6.95
84
597.30
Bookvalue per sh₩
251.41
265.09
293.94
329.11
366.79
357.59
353.00
406.45
459.60
468.84
160.54
5.03%
5.70%
—
247.02
FCF per share₩
390.46
362.13
333.38
360.26
342.22
334.51
286.47
306.88
290.13
308.40
163.02
(2.06%)
(1.60%)
—
268.87
Dividend per sh₩
734.14
700.50
628.70
612.39
624.79
662.68
600.75
539.67
509.38
569.79
505.28
(1.83%)
(3.15%)
—
22.46
Div yield (avg)%
9.35
12.18
12.28
12.31
10.68
8.03
7.74
7.05
8.37
6.67
20.33
7.74
8.86
57
11.96
Payout ratio%
24.20
25.64
27.42
30.00
27.52
29.78
27.52
26.49
29.32
30.16
8.07
29.32
27.52
14
14.13
Shares (diluted)M
19.07
21.38
23.47
23.72
23.22
22.70
23.00
26.30
25.88
30.77
14.27
5.79%
5.62%
66
9.05
Buyback yield%
7.86
7.87
9.86
12.63
10.67
9.64
9.71
9.20
9.85
9.80
11.15
9.71
9.76
82
0.779
D/E ratiox
0.349
0.355
0.419
0.408
0.419
0.470
0.535
0.517
0.594
0.656
1.516
0.535
0.445
45
0.735
Enterprise value₩B
3.452
3.168
3.153
3.332
3.171
2.817
2.471
2.185
2.183
2.225
2.612
(6.84%)
(5.73%)
61
8.854
LT debt₩B
3.877
3.600
3.801
3.891
4.004
4.067
4.209
4.592
4.272
4.524
10.72
2.47%
1.81%
38
Revenue
₩17.67B
3.42%
1.00×
Cost of revenue
₩10.58B
3.56%
1.01×
Operating expenses
₩4.392B
3.31%
0.99×
Cash and investments
15.33%
Spread over hurdle
43.35%