37.39
Revenue₩B
32.25
32.35
33.09
32.40
32.98
32.70
33.31
33.05
32.64
32.89
40.82
(0.06%)
0.30%
17
25.11
Revenue growth%
0.40
0.40
1.90
0.40
3.36
5.77
4.92
3.30
1.66
3.98
11.23
3.98
2.60
78
27.84
Gross margin%
25.57
26.40
23.55
24.51
23.30
20.50
20.88
19.12
16.80
14.82
14.70
19.12
22.09
22
14.88
Operating margin%
27.74
29.68
28.98
27.52
27.18
24.93
23.40
24.37
26.56
27.76
14.59
24.93
27.35
38
16.51
Net margin%
4.49
2.56
5.02
6.19
3.26
1.53
2.21
4.29
6.58
9.53
4.77
4.29
4.39
84
23.41
P/E ratio (avg)x
39.06
36.43
40.10
41.83
44.52
41.17
43.82
43.22
41.46
47.41
11.21
43.22
41.64
11
11.71
EV/EBITx
28.47
27.69
29.92
30.85
36.05
34.07
37.55
41.30
45.38
44.64
23.07
41.30
35.06
30
6.02
FCF yield (avg)%
15.15
15.07
12.60
15.12
15.92
18.35
16.79
16.37
13.64
13.72
15.03
16.37
15.14
74
8.76
FCF margin%
18.63
15.99
15.27
12.61
11.08
8.30
9.94
12.38
9.50
9.07
10.57
9.50
11.73
35
1.767
FCF / Net incomex
0.643
0.642
0.705
0.794
0.797
0.903
0.858
0.834
0.752
0.799
1.671
0.834
0.795
31
8.87
ROIC%
21.42
18.89
21.67
21.57
19.95
22.91
25.88
24.70
23.73
22.05
25.57
23.73
21.86
57
24.17
Return on equity%
0.40
0.40
0.40
2.41
2.86
4.57
5.62
8.28
9.77
12.31
28.35
8.28
3.71
55
20.22
Return on assets%
32.29
31.53
32.32
35.31
33.03
32.58
29.72
29.68
29.97
29.58
19.22
29.72
31.91
32
110.11
EPS₩
85.24
82.26
82.59
72.38
68.54
61.64
53.88
55.69
58.02
60.87
123.17
(2.34%)
(3.51%)
—
13.26
EPS growth%
22.30
22.10
20.88
20.79
18.09
15.21
14.93
15.61
18.14
17.74
20.46
15.61
18.12
19
108.49
Bookvalue per sh₩
88.98
98.48
103.83
109.08
121.77
143.28
152.00
174.40
205.30
216.24
124.64
12.17%
9.98%
—
58.81
FCF per share₩
35.99
32.41
29.29
28.81
31.31
31.86
29.84
26.17
23.64
22.69
36.16
(6.24%)
(4.35%)
—
58.64
Dividend per sh₩
166.48
163.05
172.88
190.28
199.47
215.56
224.02
233.99
247.18
251.24
152.72
4.72%
3.19%
—
10.83
Div yield (avg)%
30.18
28.30
25.88
27.93
30.70
33.53
34.56
35.18
33.00
33.12
8.95
33.53
31.85
8
4.58
Payout ratio%
19.14
20.21
19.87
17.28
14.74
16.36
15.47
15.63
15.84
13.68
11.05
15.63
16.10
16
98.30
Shares (diluted)M
130.5
148.2
157.8
167.3
186.5
181.4
197.5
213.2
254.7
302.3
96.51
10.15%
8.43%
6
13.41
Buyback yield%
17.77
20.46
17.54
18.95
21.08
23.25
21.80
20.32
22.71
22.29
17.71
22.29
20.77
81
0.404
D/E ratiox
0.952
0.995
1.045
1.065
1.018
1.096
1.024
1.051
1.036
1.113
0.870
1.051
1.040
17
18.01
Enterprise value₩B
31.60
30.63
31.32
35.11
37.21
41.69
48.00
49.96
55.59
59.99
38.22
10.02%
7.64%
20
2.907
LT debt₩B
29.99
32.58
38.72
45.02
45.35
49.80
53.55
58.47
69.13
74.72
39.50
10.50%
9.84%
16
Revenue
₩32.89B
0.30%
1.00×
Cost of revenue
₩23.02B
0.30%
1.00×
Operating expenses
₩6.828B
0.71%
1.04×
Spread over hurdle
24.20%