15.40
Revenue₩B
11.72
12.52
13.41
14.91
16.05
17.46
19.12
21.24
23.42
25.03
16.14
9.29%
8.88%
74
6.18
Revenue growth%
1.80
1.40
1.82
1.42
3.56
1.59
1.86
3.42
4.21
5.40
23.23
3.42
1.84
72
4.96
Gross margin%
31.31
29.49
29.81
29.65
30.37
27.40
29.45
29.26
26.68
28.94
7.80
28.94
29.47
58
27.63
Operating margin%
16.32
19.10
21.71
21.65
22.09
19.42
17.45
19.70
21.88
24.20
25.54
19.70
20.67
30
21.09
Net margin%
30.13
27.43
28.89
26.99
25.16
27.39
30.20
31.95
31.58
29.59
21.48
30.20
29.24
88
22.48
P/E ratio (avg)x
9.275
9.843
9.798
9.231
7.966
8.659
7.544
7.799
6.795
6.537
14.14
7.544
8.312
58
9.962
EV/EBITx
22.27
22.78
23.53
24.15
24.60
25.29
28.79
27.55
26.84
29.89
21.49
27.55
24.94
24
16.78
FCF yield (avg)%
9.24
7.94
9.54
8.81
7.93
10.47
12.92
12.02
11.46
8.69
11.97
11.46
9.39
15
4.53
FCF margin%
17.88
16.07
17.58
18.00
19.32
17.73
16.85
18.39
19.70
17.93
25.07
17.93
17.90
40
0.642
FCF / Net incomex
1.990
2.085
2.346
2.675
2.756
2.988
3.003
3.558
4.244
5.091
0.979
3.558
2.872
62
7.66
ROIC%
28.56
27.36
24.72
23.53
21.98
19.38
21.36
23.31
22.59
25.03
26.29
22.59
23.42
77
11.20
Return on equity%
5.42
5.20
7.97
9.04
9.85
7.58
7.09
5.59
7.21
6.57
4.34
7.09
7.15
55
9.87
Return on assets%
8.77
7.80
5.30
6.74
5.88
5.53
3.45
3.43
4.23
5.85
21.88
4.23
5.69
76
295.23
EPS₩
582.60
690.32
697.78
760.49
825.14
965.67
1,133
1,311
1,455
1,642
314.79
14.75%
12.44%
—
4.86
EPS growth%
7.94
4.98
3.59
2.46
5.00
6.90
9.37
9.41
10.20
11.26
11.09
9.41
7.42
81
432.11
Bookvalue per sh₩
221.59
236.70
259.48
257.78
251.67
274.71
294.13
333.97
331.02
363.20
392.92
7.61%
4.17%
—
342.40
FCF per share₩
96.94
88.42
86.37
92.64
84.21
82.28
83.55
87.86
81.31
79.44
400.12
(1.16%)
(1.26%)
—
260.15
Dividend per sh₩
478.71
569.82
616.97
607.35
723.40
865.48
925.40
1,046
1,213
1,271
346.23
11.93%
10.99%
—
17.04
Div yield (avg)%
18.60
19.98
17.07
15.49
12.97
13.36
15.55
18.42
17.92
19.06
16.85
17.92
17.49
55
20.70
Payout ratio%
1.80
0.40
0.40
0.75
3.73
4.73
3.76
3.59
2.92
5.31
11.97
3.76
3.26
63
30.63
Shares (diluted)M
34.60
32.24
33.80
33.55
35.29
32.91
34.77
37.55
41.46
37.76
30.43
1.37%
0.31%
54
14.77
Buyback yield%
23.05
25.13
22.76
23.19
23.42
24.08
24.85
25.35
28.31
30.29
11.75
25.35
24.46
86
1.657
D/E ratiox
1.829
2.109
2.024
2.276
2.364
2.702
3.063
3.363
3.737
4.309
0.575
3.363
2.533
83
11.72
Enterprise value₩B
6.930
7.312
8.784
9.244
10.80
11.51
11.94
13.09
15.46
17.52
8.991
10.16%
9.57%
82
19.92
LT debt₩B
1.614
1.393
1.291
1.336
1.280
1.333
1.303
1.154
0.992
0.886
9.974
(7.10%)
(6.32%)
90
Revenue
₩25.03B
8.88%
1.00×
Cost of revenue
₩14.40B
8.63%
0.98×
Operating expenses
₩6.258B
9.19%
1.03×
Cash and investments
20.43%
Spread over hurdle
14.87%