35.25
Revenue₩B
41.60
42.57
42.85
43.85
43.69
43.39
44.42
46.06
47.99
48.24
36.96
2.00%
1.55%
72
25.85
Revenue growth%
21.50
24.25
25.32
22.43
23.15
23.79
22.28
25.09
25.17
25.63
8.11
25.09
24.02
35
10.74
Gross margin%
16.67
17.88
16.79
15.36
13.81
13.48
14.51
14.58
12.55
13.00
3.59
13.48
14.54
59
21.93
Operating margin%
3.02
0.73
3.17
3.21
2.77
4.76
4.11
4.10
4.65
2.03
27.10
4.11
3.19
32
4.39
Net margin%
17.83
16.92
16.82
17.10
19.08
17.93
18.69
21.14
23.81
22.11
14.79
21.14
18.31
65
8.042
P/E ratio (avg)x
31.07
28.73
30.49
33.40
32.86
37.31
38.55
37.59
35.18
38.26
22.07
37.59
34.29
54
36.00
EV/EBITx
32.00
29.33
30.32
32.86
35.54
32.63
29.78
33.25
33.82
35.87
15.28
33.25
32.74
36
14.15
FCF yield (avg)%
22.29
22.19
22.54
24.51
24.08
21.96
20.59
23.52
20.82
22.18
2.82
21.96
22.24
86
11.93
FCF margin%
12.69
14.50
17.36
17.64
18.70
17.89
15.29
15.87
17.23
19.19
12.29
17.23
17.29
50
1.085
FCF / Net incomex
1.565
1.538
1.567
1.784
1.637
1.730
1.892
2.112
2.437
2.319
0.755
2.112
1.757
85
25.83
ROIC%
4.12
5.80
7.13
7.65
5.14
6.92
5.79
5.67
6.06
5.68
27.13
5.79
5.80
47
9.06
Return on equity%
8.06
10.11
10.93
11.62
9.29
6.36
7.93
9.12
11.03
8.32
13.67
8.32
9.21
61
11.00
Return on assets%
21.33
24.01
23.22
24.79
21.90
21.00
22.61
25.56
22.67
24.07
21.50
22.67
22.94
79
440.77
EPS₩
604.60
612.27
644.79
685.84
657.67
617.61
689.04
681.55
758.45
721.45
473.58
1.87%
3.24%
—
24.68
EPS growth%
33.97
33.06
31.68
33.29
34.43
34.00
33.05
32.15
31.13
29.88
28.03
32.15
33.05
19
863.09
Bookvalue per sh₩
739.33
873.17
932.30
1,031
1,219
1,262
1,310
1,514
1,757
1,991
868.67
10.31%
10.77%
—
318.86
FCF per share₩
712.09
731.20
847.23
914.36
1,025
1,138
1,154
1,184
1,281
1,264
311.97
4.28%
5.99%
—
300.96
Dividend per sh₩
124.94
125.43
118.15
128.58
110.48
100.05
88.47
91.39
81.15
81.79
816.48
(5.84%)
(3.71%)
—
13.05
Div yield (avg)%
23.14
21.23
22.17
19.77
18.11
20.93
18.86
18.67
19.01
17.12
14.08
18.86
19.39
60
16.96
Payout ratio%
14.74
17.40
19.04
17.80
20.20
19.57
16.97
14.65
17.32
18.22
16.66
17.32
17.60
43
24.92
Shares (diluted)M
28.44
29.27
30.81
33.98
34.65
34.83
32.23
35.78
38.89
35.69
24.05
0.59%
3.03%
62
3.23
Buyback yield%
25.16
22.31
23.20
24.10
23.12
21.81
20.39
20.07
22.80
23.66
2.15
21.81
22.96
50
0.760
D/E ratiox
0.667
0.724
0.644
0.687
0.709
0.638
0.607
0.636
0.652
0.600
0.310
0.636
0.648
62
27.05
Enterprise value₩B
25.40
25.97
25.40
29.97
29.24
32.47
34.27
35.79
36.49
43.36
30.41
8.20%
7.02%
47
30.18
LT debt₩B
32.46
29.79
27.35
28.36
29.91
27.93
26.86
29.05
28.37
31.41
31.67
0.98%
(0.31%)
92
Revenue
₩48.24B
1.55%
1.00×
Cost of revenue
₩26.25B
1.72%
1.02×
Operating expenses
₩6.309B
0.39%
0.89×
Cash and investments
15.24%
Return on capital
302.16%
Spread over hurdle
292.88%