44.24
Revenue₩B
24.14
25.75
27.88
30.33
31.88
33.37
35.15
38.14
41.02
44.26
46.63
6.78%
6.75%
92
25.60
Revenue growth%
18.36
21.34
18.38
17.28
18.40
17.83
17.06
19.14
17.65
15.21
14.92
17.65
18.09
29
27.89
Gross margin%
3.78
6.21
7.41
4.76
5.81
6.72
3.78
5.29
6.35
9.27
29.80
6.35
6.01
90
15.56
Operating margin%
8.27
10.31
11.59
9.00
7.23
6.39
6.09
4.98
5.06
7.75
22.64
6.09
7.49
90
7.23
Net margin%
8.15
6.17
4.90
4.97
6.83
8.58
6.61
4.04
6.08
7.93
15.61
6.61
6.39
36
8.338
P/E ratio (avg)x
28.43
30.75
31.48
31.87
32.27
32.45
31.95
28.12
29.30
31.85
12.71
31.85
31.67
20
19.65
EV/EBITx
33.21
33.28
36.28
39.07
45.02
48.05
49.59
55.11
65.00
79.22
8.367
55.11
46.53
63
19.40
FCF yield (avg)%
13.44
12.81
14.80
16.37
15.97
15.09
17.04
18.91
16.59
15.86
4.49
16.59
15.92
78
19.47
FCF margin%
16.08
15.58
15.61
14.19
12.34
11.19
8.45
5.56
3.71
2.59
6.80
5.56
11.76
58
0.231
FCF / Net incomex
1.064
0.988
1.015
0.970
0.935
0.947
0.887
0.892
0.961
1.041
0.483
0.947
0.965
15
5.67
ROIC%
18.20
18.91
20.30
22.04
22.77
22.59
25.36
22.61
23.19
25.52
27.62
23.19
22.60
91
6.38
Return on equity%
28.17
25.39
27.03
29.90
29.82
27.03
24.64
25.74
27.96
29.76
11.35
27.03
27.49
44
14.92
Return on assets%
8.00
8.25
5.32
6.97
4.52
6.33
5.95
4.92
7.07
6.85
23.21
6.33
6.59
9
669.85
EPS₩
306.50
313.13
339.77
334.34
330.99
328.75
314.34
306.40
337.41
384.56
686.30
3.05%
2.04%
—
19.95
EPS growth%
27.43
24.99
26.40
27.86
27.33
28.36
30.72
30.82
30.63
32.20
12.20
30.72
28.11
62
621.28
Bookvalue per sh₩
410.17
370.96
351.97
380.83
397.43
358.45
352.90
386.31
370.11
372.13
360.54
(1.31%)
(2.38%)
—
356.80
FCF per share₩
293.29
300.37
336.16
355.62
353.30
368.14
426.40
481.27
549.90
541.54
604.26
8.92%
8.05%
—
614.92
Dividend per sh₩
269.41
290.28
290.94
271.30
257.10
265.74
243.59
267.87
284.41
292.48
369.29
2.61%
1.53%
—
7.07
Div yield (avg)%
33.05
35.10
33.52
31.63
28.96
30.95
31.01
30.10
27.77
29.76
23.67
30.10
30.98
94
12.59
Payout ratio%
29.08
29.68
30.00
31.59
32.02
29.54
32.46
29.86
32.50
32.16
25.66
32.16
30.79
39
29.78
Shares (diluted)M
39.33
45.68
48.58
50.92
51.54
60.71
65.12
65.15
67.20
72.18
30.80
6.97%
6.02%
70
21.78
Buyback yield%
14.88
12.73
10.37
10.54
12.89
13.31
13.75
14.83
12.17
14.40
10.06
13.75
13.10
50
0.542
D/E ratiox
0.832
0.777
0.790
0.783
0.840
0.901
0.902
0.880
0.778
0.755
0.969
0.880
0.811
57
38.15
Enterprise value₩B
41.54
40.30
35.69
34.90
35.56
32.90
30.37
27.94
30.44
32.69
26.76
(1.67%)
(2.76%)
44
38.75
LT debt₩B
49.78
48.34
49.79
45.38
42.23
40.97
36.51
35.04
30.84
29.29
12.89
(7.06%)
(4.60%)
46
Revenue
₩44.26B
6.75%
1.00×
Cost of revenue
₩30.32B
6.96%
1.02×
Operating expenses
₩6.578B
6.37%
0.97×
Cash and investments
17.02%
Spread over hurdle
27.90%