6.505
Revenue₩B
22.01
21.94
21.68
22.10
21.70
21.82
22.04
21.95
22.51
22.77
6.945
0.97%
0.49%
49
7.98
Revenue growth%
23.59
26.49
29.42
27.90
30.32
29.21
32.03
31.06
33.50
31.53
19.10
31.53
29.87
90
21.17
Gross margin%
25.61
22.67
23.86
25.16
27.35
28.30
27.41
24.60
26.11
24.58
22.67
26.11
25.38
29
15.75
Operating margin%
17.22
19.99
19.73
18.02
18.90
19.88
17.09
15.61
12.75
12.43
3.11
15.61
17.62
41
26.53
Net margin%
4.44
3.82
1.85
1.51
2.50
0.88
1.81
0.40
0.40
0.89
17.45
0.88
1.66
77
30.29
P/E ratio (avg)x
36.30
40.79
43.42
43.62
40.64
38.86
37.59
37.89
36.61
40.22
16.14
37.89
39.54
63
9.383
EV/EBITx
32.49
33.38
36.32
40.31
44.71
47.54
50.21
54.23
58.34
63.84
24.76
54.23
46.12
36
3.74
FCF yield (avg)%
16.61
18.39
18.23
19.50
18.31
15.85
17.66
16.23
16.94
18.68
8.96
16.94
17.94
19
14.92
FCF margin%
25.64
27.57
28.26
26.65
27.38
29.74
31.22
31.87
34.72
36.10
20.67
31.87
29.00
11
1.528
FCF / Net incomex
1.591
1.701
1.805
1.906
1.820
1.784
2.102
2.307
2.172
2.046
0.413
2.102
1.863
72
19.04
ROIC%
19.40
19.71
19.83
19.08
19.88
17.21
19.60
21.37
19.99
22.39
3.87
19.99
19.77
55
27.12
Return on equity%
27.18
28.05
25.61
27.23
25.07
26.54
29.54
27.35
26.43
28.61
20.16
27.35
27.20
27
27.80
Return on assets%
29.90
28.47
28.91
26.53
28.41
27.07
24.60
26.01
26.30
24.58
27.40
26.01
26.80
90
50.76
EPS₩
134.35
142.02
129.64
125.50
133.64
120.42
115.62
104.42
101.23
110.58
56.79
(3.72%)
(2.41%)
—
14.36
EPS growth%
3.86
3.74
3.25
6.20
5.19
5.13
3.16
6.11
8.36
10.16
29.89
6.11
5.16
59
116.83
Bookvalue per sh₩
84.81
84.77
77.13
83.51
85.02
82.27
86.74
92.38
83.75
73.92
83.33
(2.76%)
(0.80%)
—
151.33
FCF per share₩
160.35
180.24
191.72
201.33
199.26
183.21
202.10
192.15
189.34
193.49
104.66
(0.59%)
1.60%
—
120.44
Dividend per sh₩
115.37
119.28
123.62
118.23
110.77
100.41
102.33
109.54
106.61
102.74
37.04
(1.49%)
(1.63%)
—
17.88
Div yield (avg)%
6.58
5.13
2.78
4.11
4.30
6.36
8.49
10.20
11.35
8.86
19.30
8.86
6.47
81
6.94
Payout ratio%
7.18
6.77
4.00
3.07
4.85
3.37
0.72
0.40
0.40
2.11
17.66
0.72
3.22
70
54.58
Shares (diluted)M
87.84
86.90
83.61
97.28
94.99
97.14
102.3
114.8
113.4
110.8
55.32
3.13%
3.90%
16
29.05
Buyback yield%
2.39
1.02
0.40
0.74
0.40
0.40
1.75
2.15
1.63
3.60
8.96
1.75
1.32
76
0.603
D/E ratiox
1.157
0.999
1.088
1.182
1.011
1.038
0.991
0.879
0.862
0.907
0.389
0.907
1.005
40
12.75
Enterprise value₩B
6.954
6.436
6.180
5.307
5.312
4.583
4.329
4.169
3.621
3.642
8.109
(7.27%)
(7.09%)
85
1.262
LT debt₩B
5.490
5.329
5.497
5.874
6.718
7.732
8.132
8.668
8.454
8.089
11.93
3.78%
3.31%
21
Revenue
₩22.77B
0.49%
1.00×
Cost of revenue
₩15.10B
0.29%
0.98×
Operating expenses
₩3.494B
0.55%
1.01×
Cash and investments
17.33%
Spread over hurdle
10.43%