13.41
Revenue₩B
13.15
13.94
14.87
15.83
17.23
18.38
20.00
21.75
23.45
25.13
14.53
7.83%
7.45%
20
29.95
Revenue growth%
22.63
23.60
25.74
26.83
24.53
25.87
27.62
26.80
27.36
27.09
19.91
27.09
26.34
91
3.39
Gross margin%
18.59
17.02
14.48
11.80
11.45
14.44
13.26
15.64
13.53
15.15
7.80
14.44
14.46
92
21.57
Operating margin%
8.34
8.27
6.00
4.42
2.23
3.27
2.60
1.49
4.10
1.82
11.61
2.60
3.68
46
6.73
Net margin%
20.56
22.02
22.05
24.54
22.25
23.43
26.15
24.51
26.69
25.09
26.80
25.09
23.97
65
20.40
P/E ratio (avg)x
10.63
12.08
11.81
12.28
11.92
13.71
13.78
13.72
13.38
14.66
8.289
13.72
12.83
13
15.94
EV/EBITx
53.32
63.05
68.95
74.31
79.33
79.31
90.11
87.02
101.6
116.6
9.500
90.11
79.32
66
16.19
FCF yield (avg)%
25.21
28.10
29.19
27.76
27.23
29.90
30.69
28.13
28.93
30.96
21.88
29.90
28.53
52
10.58
FCF margin%
27.63
30.36
29.18
29.27
29.69
28.54
29.69
31.77
34.76
35.66
8.13
31.77
29.69
32
1.646
FCF / Net incomex
1.603
1.609
1.734
1.780
2.045
1.898
1.925
1.918
2.041
2.269
0.902
1.925
1.908
76
17.40
ROIC%
9.56
6.64
5.08
5.88
6.60
8.87
11.30
14.13
16.67
19.20
29.91
14.13
9.22
31
11.66
Return on equity%
14.28
16.64
15.70
16.06
13.22
11.86
13.79
13.34
12.70
14.07
4.78
13.34
13.93
39
14.91
Return on assets%
10.34
8.50
7.74
4.89
3.18
2.99
5.71
4.00
2.23
0.40
25.56
2.99
4.45
9
1,558
EPS₩
295.83
324.79
319.32
285.45
315.99
352.49
362.92
407.81
450.38
490.83
1,702
9.21%
5.32%
—
2.60
EPS growth%
27.80
27.36
24.41
23.72
25.41
23.01
20.91
20.98
23.89
25.43
12.47
23.01
24.15
8
938.88
Bookvalue per sh₩
749.01
640.14
598.70
587.10
565.14
491.53
478.45
407.86
387.05
395.73
1,535
(6.88%)
(6.10%)
—
1,580
FCF per share₩
1,311
1,151
1,167
1,086
1,019
912.43
971.92
981.08
871.75
805.25
404.83
(4.61%)
(4.16%)
—
1,134
Dividend per sh₩
1,389
1,484
1,453
1,379
1,466
1,412
1,471
1,593
1,576
1,825
854.81
4.48%
2.29%
—
12.34
Div yield (avg)%
6.74
3.97
5.53
3.78
1.37
4.35
7.25
9.52
7.30
4.64
9.30
7.25
5.09
59
20.51
Payout ratio%
25.09
23.80
24.89
27.28
29.75
29.68
27.42
27.01
24.48
25.78
12.50
27.01
26.39
92
8.012
Shares (diluted)M
8.617
8.600
9.242
9.189
9.721
8.693
7.934
7.692
7.426
7.572
8.095
(4.87%)
(1.02%)
79
19.15
Buyback yield%
2.78
4.41
3.13
4.54
4.33
1.77
2.78
3.83
6.80
8.49
9.78
3.83
4.08
33
0.638
D/E ratiox
1.091
0.957
1.039
1.023
1.086
1.078
1.037
1.143
1.089
1.172
1.044
1.089
1.082
85
12.28
Enterprise value₩B
9.068
8.645
9.168
10.13
11.56
12.25
12.56
12.61
12.12
12.92
23.59
2.26%
3.40%
80
12.41
LT debt₩B
7.716
6.861
6.082
6.560
6.349
6.146
6.574
6.303
5.961
6.603
10.54
0.79%
(2.58%)
17
Revenue
₩25.13B
7.45%
1.00×
Cost of revenue
₩16.10B
7.73%
1.03×
Operating expenses
₩6.279B
7.43%
1.00×
Cash and investments
17.55%
Spread over hurdle
(6.46%)