13.18
Revenue₩B
13.49
13.53
13.58
14.01
14.23
14.63
14.98
15.55
16.10
16.55
14.50
3.07%
2.07%
30
4.16
Revenue growth%
21.08
18.36
18.95
18.83
21.00
19.56
19.03
18.53
15.62
15.73
5.12
18.53
18.89
60
29.65
Gross margin%
16.11
17.04
19.32
17.28
16.30
14.10
12.94
11.98
11.53
10.47
13.00
11.98
15.11
6
22.17
Operating margin%
23.66
23.94
25.04
27.57
29.47
28.43
25.46
25.75
24.80
26.86
24.59
25.75
25.60
11
14.45
Net margin%
12.65
10.48
8.93
11.60
12.02
9.31
8.60
10.16
8.49
7.89
6.06
8.60
9.73
59
33.68
P/E ratio (avg)x
23.38
20.82
20.84
21.40
18.12
15.58
13.58
12.68
12.04
11.34
30.49
12.68
16.85
44
22.76
EV/EBITx
42.14
45.16
49.92
48.53
52.63
58.21
54.31
55.24
62.58
65.02
11.05
58.21
53.47
55
25.76
FCF yield (avg)%
3.57
1.27
0.90
0.40
1.62
2.10
3.43
4.56
3.63
2.89
10.75
3.43
2.50
17
16.71
FCF margin%
4.37
4.70
3.87
2.94
0.40
1.73
4.29
3.16
5.80
7.12
12.64
4.29
4.08
64
1.584
FCF / Net incomex
1.898
2.252
2.213
2.419
2.416
2.791
2.708
2.999
3.300
3.523
1.575
2.999
2.564
35
2.08
ROIC%
24.49
25.28
23.62
21.10
20.42
23.10
22.45
21.28
22.32
20.19
12.05
22.32
22.39
83
16.84
Return on equity%
20.80
19.51
20.58
18.90
19.56
21.83
20.61
19.98
19.77
16.91
16.44
19.98
19.87
69
5.87
Return on assets%
17.66
20.47
17.70
17.76
18.66
15.88
16.80
16.63
16.52
15.08
19.93
16.52
17.23
64
473.22
EPS₩
630.77
685.11
738.62
763.17
746.95
809.85
898.04
889.65
781.76
719.36
493.41
(0.75%)
1.79%
—
22.18
EPS growth%
18.30
19.01
21.84
23.73
21.37
22.19
19.98
19.33
22.32
23.17
5.22
22.19
21.61
48
134.84
Bookvalue per sh₩
433.58
415.53
412.34
452.26
510.29
547.07
517.75
544.25
578.49
608.12
371.05
3.57%
3.17%
—
114.95
FCF per share₩
690.72
723.23
675.43
759.61
703.62
659.83
640.77
669.49
687.05
633.24
113.78
(2.09%)
(1.99%)
—
455.90
Dividend per sh₩
644.48
670.20
619.38
716.37
740.96
859.28
945.73
953.54
983.54
1,118
732.37
8.57%
6.22%
—
22.25
Div yield (avg)%
29.02
27.24
28.89
28.09
27.04
26.02
24.42
22.52
23.45
22.44
8.63
23.45
26.53
32
28.27
Payout ratio%
12.54
14.93
17.06
17.54
16.01
18.68
15.80
18.20
16.88
17.86
28.69
17.86
16.97
9
12.52
Shares (diluted)M
15.56
15.48
14.29
16.36
17.05
17.22
16.81
16.62
15.49
14.64
12.94
(3.01%)
(0.31%)
40
22.14
Buyback yield%
29.21
31.05
32.23
34.85
33.32
33.39
32.63
30.03
31.94
31.12
8.72
31.94
32.09
74
1.647
D/E ratiox
1.082
1.052
1.056
1.100
0.963
0.903
0.913
0.883
0.833
0.883
0.126
0.883
0.938
60
9.416
Enterprise value₩B
12.70
12.70
12.59
12.98
13.86
14.66
14.29
13.86
14.47
13.62
13.22
(0.35%)
(0.55%)
83
2.806
LT debt₩B
4.944
4.680
4.555
4.802
4.909
4.571
5.014
4.894
5.349
5.481
3.358
2.23%
0.82%
27
Revenue
₩16.55B
2.07%
1.00×
Cost of revenue
₩11.59B
2.07%
1.00×
Operating expenses
₩2.788B
2.25%
1.02×
Cash and investments
19.27%
Spread over hurdle
15.19%