14.75
Revenue₩B
8.829
9.290
9.910
10.71
11.49
12.08
12.60
13.48
14.12
14.95
15.21
5.41%
6.12%
59
15.33
Revenue growth%
20.71
18.10
15.51
13.27
16.22
18.27
19.14
19.77
21.51
20.66
18.67
19.77
18.70
87
14.40
Gross margin%
7.99
6.31
5.66
7.98
10.58
8.04
10.33
8.71
9.67
10.36
9.78
9.67
8.37
95
8.71
Operating margin%
23.85
22.91
24.70
25.52
24.62
26.73
24.73
24.32
24.64
22.51
16.20
24.64
24.63
37
7.74
Net margin%
14.54
11.62
11.68
10.88
13.15
14.10
12.44
10.20
10.63
10.63
22.53
10.63
11.65
85
23.13
P/E ratio (avg)x
28.41
29.38
32.56
33.44
31.07
30.14
34.28
36.15
41.24
45.78
37.73
36.15
33.00
58
9.533
EV/EBITx
53.17
56.65
64.61
67.63
75.15
76.53
85.07
98.46
118.2
129.1
11.90
98.46
75.84
59
13.57
FCF yield (avg)%
19.85
20.05
22.30
21.27
18.60
20.90
19.71
18.44
17.35
17.01
26.69
18.44
19.78
77
18.21
FCF margin%
15.62
13.32
12.63
11.30
10.34
9.46
11.89
11.31
12.12
13.56
11.88
11.89
12.00
39
0.148
FCF / Net incomex
0.394
0.408
0.387
0.390
0.418
0.444
0.382
0.332
0.311
0.330
0.772
0.332
0.389
81
20.97
ROIC%
3.38
6.21
8.46
5.95
7.12
5.54
3.30
1.82
2.58
4.75
6.89
3.30
5.14
48
10.81
Return on equity%
26.16
27.74
25.71
25.59
27.40
27.61
24.89
27.50
25.05
22.06
21.43
25.05
25.93
59
22.31
Return on assets%
20.47
23.27
25.25
25.79
25.98
25.93
26.27
26.84
23.86
20.97
13.49
25.93
25.52
45
319.04
EPS₩
124.17
130.58
130.68
116.98
108.50
111.58
120.09
111.20
99.31
105.81
351.97
(0.50%)
(2.49%)
—
13.50
EPS growth%
21.24
22.93
21.50
21.59
19.27
19.26
19.34
20.84
21.47
20.38
18.96
20.38
21.04
74
176.73
Bookvalue per sh₩
158.39
163.36
152.35
132.38
117.56
127.73
141.06
138.51
147.74
135.37
127.65
2.86%
(2.16%)
—
283.07
FCF per share₩
383.28
424.98
463.44
518.09
606.35
687.71
785.01
850.50
852.98
882.82
249.44
7.80%
10.10%
—
215.01
Dividend per sh₩
233.31
245.66
262.26
252.31
249.94
268.30
267.38
302.91
298.37
330.89
167.45
5.77%
4.22%
—
3.00
Div yield (avg)%
19.93
19.91
17.88
18.42
16.84
19.63
20.63
20.32
20.94
22.07
10.68
20.63
19.92
76
15.54
Payout ratio%
31.71
31.81
29.35
31.76
34.40
34.17
31.52
33.77
35.58
34.89
26.04
34.17
32.79
70
13.60
Shares (diluted)M
17.03
19.10
21.77
23.50
27.25
30.81
32.61
34.96
35.24
37.71
14.41
6.71%
7.90%
32
23.30
Buyback yield%
22.12
19.47
20.03
17.68
16.06
18.02
20.44
17.60
19.30
19.00
26.13
19.00
19.15
23
1.336
D/E ratiox
1.915
1.913
2.053
2.374
2.452
2.405
2.375
2.389
2.839
2.949
0.701
2.405
2.382
15
8.153
Enterprise value₩B
7.056
6.741
7.316
6.970
6.230
5.808
6.550
7.347
6.803
6.838
1.460
1.88%
0.36%
8
11.64
LT debt₩B
9.832
10.01
10.30
11.33
12.18
12.89
15.39
18.42
21.82
21.00
12.14
11.52%
9.66%
53
Revenue
₩14.95B
6.12%
1.00×
Cost of revenue
₩10.46B
6.12%
1.00×
Operating expenses
₩2.997B
6.39%
1.03×
Cash and investments
14.99%
Spread over hurdle
(4.30%)