34.44
Revenue₩B
32.05
32.71
33.38
34.29
35.21
36.91
37.26
38.45
39.88
41.63
36.16
3.41%
2.76%
70
20.05
Revenue growth%
26.64
23.67
26.05
24.77
27.16
27.99
28.61
26.32
27.96
29.00
2.81
27.99
26.90
81
10.38
Gross margin%
20.27
18.73
21.46
24.21
24.77
25.38
24.41
27.01
28.72
29.87
19.02
27.01
24.59
91
25.75
Operating margin%
5.03
3.49
2.08
2.01
3.63
3.04
3.84
2.92
1.57
2.34
7.15
2.92
2.98
12
7.20
Net margin%
24.03
26.85
24.07
24.17
26.34
24.13
22.60
21.93
19.48
22.27
12.27
22.27
24.05
87
32.89
P/E ratio (avg)x
17.81
21.56
24.87
27.27
30.46
34.90
41.43
48.79
56.16
60.93
15.74
48.79
32.68
92
34.97
EV/EBITx
10.47
10.58
11.50
11.34
11.03
9.916
8.784
7.731
6.783
6.096
7.410
7.731
10.19
75
2.14
FCF yield (avg)%
14.90
16.66
14.64
11.92
14.75
12.95
15.88
14.87
15.27
13.48
29.69
14.87
14.81
51
20.43
FCF margin%
23.71
23.52
26.06
25.48
24.75
22.46
23.62
25.35
23.53
21.69
14.92
23.53
23.67
70
1.306
FCF / Net incomex
0.596
0.533
0.576
0.621
0.684
0.653
0.706
0.702
0.770
0.750
0.476
0.706
0.668
50
15.43
ROIC%
6.73
8.99
8.47
9.01
10.45
10.49
9.69
10.68
11.63
9.27
10.04
10.49
9.48
76
9.66
Return on equity%
19.14
18.34
15.82
18.67
16.64
17.90
19.16
18.51
21.07
19.80
19.89
19.16
18.59
94
9.66
Return on assets%
22.57
22.01
19.56
19.10
18.43
19.91
22.39
22.69
23.29
22.62
25.85
22.62
22.20
77
492.83
EPS₩
319.45
293.50
306.64
296.24
293.35
263.21
280.04
285.68
294.89
292.31
517.50
(0.07%)
(2.34%)
—
3.02
EPS growth%
19.91
21.42
22.16
22.93
20.13
19.88
17.40
15.32
14.49
14.89
25.22
15.32
19.89
14
620.90
Bookvalue per sh₩
424.97
430.37
418.26
434.54
523.34
617.04
602.90
697.93
783.56
902.69
252.33
11.52%
9.34%
—
640.18
FCF per share₩
163.89
175.02
197.52
204.67
190.45
221.31
218.89
243.84
263.85
281.84
133.83
8.15%
5.07%
—
295.42
Dividend per sh₩
229.42
263.00
277.05
291.58
318.98
301.14
331.10
371.88
404.38
459.71
327.84
7.58%
8.59%
—
8.37
Div yield (avg)%
14.47
12.30
12.08
9.68
11.38
11.12
12.63
11.71
11.39
8.59
28.16
11.39
11.55
49
26.93
Payout ratio%
13.74
13.85
11.21
12.62
15.15
14.23
15.25
16.37
18.09
16.95
27.79
16.37
14.69
18
12.66
Shares (diluted)M
13.79
14.93
17.12
19.92
18.50
18.31
18.57
19.29
19.60
22.36
13.21
3.86%
5.64%
87
28.41
Buyback yield%
25.90
27.78
30.02
28.49
25.53
27.92
29.66
30.75
28.31
25.45
25.30
28.31
28.11
61
1.386
D/E ratiox
1.703
1.754
2.067
2.375
2.537
2.745
2.755
2.733
3.183
3.273
1.049
2.755
2.635
21
7.450
Enterprise value₩B
37.08
41.49
46.06
46.63
48.32
49.75
52.92
59.99
69.35
80.43
18.89
10.73%
8.05%
52
14.74
LT debt₩B
6.867
6.088
6.452
6.844
6.073
6.628
6.819
6.155
6.485
5.898
5.672
(0.58%)
(0.72%)
28
Revenue
₩41.63B
2.76%
1.00×
Cost of revenue
₩29.14B
2.76%
1.00×
Operating expenses
₩7.947B
2.35%
0.96×
Cash and investments
15.78%
Spread over hurdle
(2.80%)