11.95
Revenue₩B
7.936
8.703
9.602
10.29
11.30
12.18
13.18
14.57
15.46
17.00
12.82
8.52%
8.79%
78
24.07
Revenue growth%
19.28
19.48
18.70
19.54
22.09
23.69
24.96
27.22
24.72
21.96
13.68
24.72
22.02
89
17.89
Gross margin%
33.65
30.99
33.86
32.73
35.70
34.82
33.89
32.58
35.35
32.92
18.29
33.89
33.76
23
22.99
Operating margin%
22.46
21.96
19.70
20.13
20.68
19.95
19.39
16.83
14.37
12.97
25.20
16.83
19.82
17
25.77
Net margin%
30.65
29.40
27.54
28.26
31.18
33.88
33.33
31.18
33.06
31.80
20.21
33.06
31.18
34
19.48
P/E ratio (avg)x
21.73
25.52
25.88
26.74
26.21
29.26
30.76
31.34
31.18
36.59
16.62
31.18
28.00
45
6.617
EV/EBITx
15.76
15.83
16.63
15.62
17.67
18.84
20.26
18.29
17.93
19.07
12.70
18.84
17.80
61
7.07
FCF yield (avg)%
27.18
26.48
23.74
25.94
25.90
28.67
31.21
31.69
33.35
33.64
27.23
31.69
27.93
45
5.52
FCF margin%
16.71
17.86
20.47
19.58
17.32
17.80
19.09
19.46
21.52
24.40
18.85
19.46
19.28
17
1.452
FCF / Net incomex
0.511
0.489
0.507
0.501
0.538
0.539
0.574
0.626
0.638
0.651
0.416
0.626
0.539
14
7.04
ROIC%
21.27
21.10
20.12
21.07
22.43
21.23
24.06
24.27
26.33
28.50
11.66
24.27
21.85
23
29.22
Return on equity%
21.11
21.35
19.65
22.46
23.09
25.34
23.89
22.81
19.83
22.28
17.61
22.81
22.37
25
19.45
Return on assets%
24.51
26.15
27.20
26.47
26.01
26.60
25.54
25.48
26.76
29.33
27.28
26.60
26.31
40
618.91
EPS₩
570.43
553.49
651.13
753.99
754.67
735.49
738.49
745.53
852.30
899.74
659.92
3.58%
4.68%
—
5.55
EPS growth%
11.79
12.18
14.52
12.21
11.68
11.60
12.82
12.01
9.69
11.92
29.75
11.92
11.96
16
699.50
Bookvalue per sh₩
933.07
920.15
972.43
995.86
1,010
917.58
860.06
839.68
934.86
1,063
285.73
1.02%
1.36%
—
564.73
FCF per share₩
157.03
188.83
194.28
209.55
241.20
265.93
309.98
336.63
346.71
404.12
233.62
10.87%
11.41%
—
563.96
Dividend per sh₩
615.32
555.61
560.89
539.77
496.53
441.28
389.57
366.73
368.73
338.58
341.65
(7.37%)
(5.11%)
—
25.79
Div yield (avg)%
25.23
26.73
28.67
28.65
30.74
30.24
32.93
32.05
29.57
27.22
22.56
30.24
29.12
37
4.87
Payout ratio%
15.22
17.64
17.07
19.12
16.50
18.06
19.86
21.45
23.05
24.32
22.27
21.45
18.59
31
12.94
Shares (diluted)M
15.14
15.97
17.37
17.37
17.73
16.42
17.96
18.44
20.30
19.21
12.96
1.62%
3.34%
78
9.75
Buyback yield%
4.38
6.00
8.70
6.02
5.71
8.16
5.39
5.39
7.32
6.03
7.49
6.03
6.01
20
0.601
D/E ratiox
0.869
0.953
1.124
1.113
1.177
1.136
1.357
1.308
1.453
1.412
0.618
1.357
1.156
64
5.639
Enterprise value₩B
10.51
10.30
10.02
8.864
8.084
7.360
6.613
5.724
5.051
5.290
1.893
(8.13%)
(6.68%)
89
8.828
LT debt₩B
11.31
10.36
10.59
10.33
9.547
8.622
9.034
8.545
7.658
7.457
8.923
(4.82%)
(4.45%)
52
Revenue
₩17.00B
8.79%
1.00×
Cost of revenue
₩10.70B
8.58%
0.98×
Operating expenses
₩2.447B
9.86%
1.10×
Cash and investments
18.15%
Spread over hurdle
61.29%