8.029
Revenue₩B
11.27
12.02
12.93
13.89
15.02
15.83
16.85
17.66
19.02
20.05
8.546
5.95%
6.61%
49
10.35
Revenue growth%
8.92
9.99
10.64
10.42
13.06
15.85
13.81
12.52
15.06
13.56
6.71
13.81
12.79
72
11.43
Gross margin%
20.04
18.58
19.78
20.85
23.02
25.69
26.82
24.12
24.27
25.18
26.12
25.18
23.57
12
4.47
Operating margin%
0.40
1.60
0.40
0.40
0.44
0.40
1.23
0.40
0.40
0.40
27.66
0.40
0.40
90
13.43
Net margin%
10.18
8.96
6.59
9.21
10.70
12.96
14.03
15.38
13.63
13.94
18.19
13.94
11.83
21
15.10
P/E ratio (avg)x
30.65
34.59
37.79
40.19
38.87
37.79
40.87
42.59
48.61
46.08
20.00
42.59
39.53
52
17.80
EV/EBITx
16.92
18.42
19.75
19.45
21.57
20.40
22.99
23.88
21.99
24.73
25.49
22.99
20.99
57
5.33
FCF yield (avg)%
13.43
15.89
13.68
11.14
13.66
14.07
15.65
13.07
13.53
14.43
12.72
14.07
13.67
27
29.30
FCF margin%
28.81
31.56
34.51
33.54
32.64
35.06
37.67
36.31
36.23
35.29
13.75
36.23
34.78
80
1.153
FCF / Net incomex
1.229
1.096
1.052
1.122
1.135
1.048
0.942
0.837
0.731
0.636
1.157
0.837
1.050
7
28.17
ROIC%
17.44
20.05
20.62
22.43
25.36
27.06
25.01
25.83
24.26
26.89
3.56
25.83
24.63
17
24.12
Return on equity%
23.34
24.64
23.15
22.00
23.25
25.16
26.26
26.54
26.56
26.48
8.30
26.48
24.90
42
29.42
Return on assets%
19.12
17.59
15.70
13.21
12.46
15.01
15.67
17.24
15.64
17.38
28.57
15.67
15.69
62
136.83
EPS₩
205.27
227.60
237.90
255.22
269.06
264.05
288.11
267.86
237.12
219.48
153.08
(3.99%)
0.32%
—
13.85
EPS growth%
22.38
23.88
23.56
26.53
24.21
22.78
21.93
22.23
22.92
23.05
25.65
22.78
22.99
19
193.63
Bookvalue per sh₩
397.88
433.01
521.59
556.71
551.57
568.90
586.99
588.70
598.12
668.36
191.47
3.92%
5.60%
—
133.28
FCF per share₩
113.96
100.48
92.62
92.85
98.58
95.48
89.23
89.49
98.48
85.17
190.28
(2.88%)
(4.09%)
—
192.87
Dividend per sh₩
99.03
105.50
113.15
110.78
109.26
106.80
111.17
113.74
111.62
104.90
228.87
(0.81%)
1.19%
—
20.37
Div yield (avg)%
33.08
33.45
35.20
35.83
36.14
37.03
35.30
35.93
35.62
37.80
13.46
35.93
35.72
93
24.04
Payout ratio%
1.19
1.46
2.88
1.44
2.99
5.30
6.87
7.18
6.85
5.77
19.32
6.85
4.15
24
37.56
Shares (diluted)M
29.53
31.30
32.25
32.63
32.68
32.80
33.57
35.53
33.52
36.39
36.28
2.18%
1.78%
51
6.63
Buyback yield%
9.62
8.81
7.84
5.47
5.45
2.47
4.45
3.31
2.37
0.40
26.23
2.47
4.95
25
1.209
D/E ratiox
1.258
1.212
1.265
1.200
1.154
1.043
0.936
0.847
0.838
0.910
0.623
0.910
1.098
76
3.395
Enterprise value₩B
30.00
30.03
29.37
31.34
31.66
34.83
34.21
33.00
33.14
39.24
16.35
4.39%
2.20%
52
14.14
LT debt₩B
12.07
12.68
15.23
17.64
18.67
21.02
25.59
30.98
31.09
32.88
8.682
11.99%
10.81%
7
Revenue
₩20.05B
6.61%
1.00×
Cost of revenue
₩14.03B
6.61%
1.00×
Operating expenses
₩3.790B
7.24%
1.06×
Cash and investments
15.63%
Spread over hurdle
(3.39%)