16.76
Revenue₩B
13.19
13.80
14.47
14.97
15.54
16.16
17.07
17.86
18.73
19.55
17.88
4.69%
4.45%
31
21.05
Revenue growth%
3.15
1.27
0.40
0.40
0.40
1.53
3.63
1.95
0.40
1.82
5.26
1.82
1.40
81
24.75
Gross margin%
31.46
30.42
29.85
29.16
28.69
31.65
29.97
31.15
32.79
31.89
5.03
31.65
30.79
6
7.65
Operating margin%
15.34
15.39
17.12
16.22
14.88
13.54
12.34
11.55
10.14
7.32
12.29
11.55
14.21
69
23.90
Net margin%
25.17
23.04
23.26
22.93
20.12
17.55
14.93
16.44
16.14
16.78
16.92
16.44
18.84
84
12.32
P/E ratio (avg)x
34.60
35.86
41.08
48.15
50.28
59.58
62.51
60.18
66.34
63.54
12.36
62.51
54.93
91
10.71
EV/EBITx
51.86
53.57
54.22
59.12
60.95
62.21
66.08
65.20
72.26
78.06
19.19
66.08
61.58
37
3.35
FCF yield (avg)%
24.16
24.36
24.46
23.99
22.35
21.77
22.48
20.05
22.07
22.95
4.33
22.07
22.72
7
29.20
FCF margin%
14.42
12.42
10.31
7.37
10.25
10.82
13.16
14.70
12.87
10.99
5.57
12.87
11.70
71
0.589
FCF / Net incomex
0.606
0.576
0.552
0.611
0.664
0.654
0.655
0.612
0.667
0.717
1.645
0.655
0.633
46
3.31
ROIC%
22.89
24.76
27.10
26.26
28.25
29.12
30.19
29.37
31.45
29.92
14.06
29.92
28.68
23
7.39
Return on equity%
29.43
27.62
27.83
28.32
29.73
30.70
31.87
31.19
30.13
31.74
4.84
31.19
29.93
28
4.02
Return on assets%
7.53
8.57
6.46
5.94
5.97
7.23
7.92
7.49
4.68
5.14
24.10
7.23
6.84
47
742.34
EPS₩
532.36
595.00
641.89
600.34
633.88
606.29
543.82
562.19
559.71
580.63
792.65
(1.74%)
(0.25%)
—
4.71
EPS growth%
3.87
5.51
3.80
5.83
3.67
4.95
3.78
2.15
4.93
6.68
10.00
4.93
4.40
62
179.12
Bookvalue per sh₩
323.84
320.54
331.81
316.21
341.13
335.23
367.57
343.38
392.84
430.78
215.48
4.78%
2.74%
—
688.76
FCF per share₩
622.47
694.47
780.27
860.24
1,000
1,043
1,072
1,051
1,005
1,158
721.30
2.96%
7.15%
—
524.82
Dividend per sh₩
1,019
1,184
1,166
1,353
1,417
1,436
1,488
1,766
1,976
2,321
722.35
10.38%
9.89%
—
29.67
Div yield (avg)%
4.17
6.93
7.24
4.99
6.34
8.63
7.23
4.29
4.79
4.23
18.14
4.79
5.67
70
14.98
Payout ratio%
28.10
28.02
27.46
26.89
23.90
22.63
25.49
25.26
27.52
30.36
25.69
25.49
27.18
47
11.17
Shares (diluted)M
16.08
18.95
17.96
17.35
16.73
16.18
15.83
17.10
18.98
20.71
10.88
4.36%
3.07%
43
11.72
Buyback yield%
18.19
19.27
19.25
18.80
16.83
17.94
16.89
13.92
14.57
12.99
22.56
14.57
17.42
94
0.894
D/E ratiox
0.853
0.840
0.987
1.074
1.264
1.486
1.570
1.804
1.792
1.743
0.236
1.743
1.375
26
7.005
Enterprise value₩B
14.76
15.62
16.83
17.26
17.60
17.68
18.70
21.58
21.10
23.83
4.492
6.25%
6.36%
78
13.60
LT debt₩B
2.451
2.642
2.833
2.611
2.825
2.817
3.108
2.938
2.636
2.749
1.399
(0.55%)
2.14%
44
Revenue
₩19.55B
4.45%
1.00×
Cost of revenue
₩11.00B
4.82%
1.04×
Operating expenses
₩3.960B
4.40%
0.99×
Cash and investments
16.28%
Goodwill & intangibles
14.38%
Return on capital
160.83%
Spread over hurdle
153.43%