10.94
Revenue₩B
7.899
8.470
8.958
9.389
10.04
10.65
11.16
11.69
12.21
12.90
11.87
5.14%
5.47%
10
7.53
Revenue growth%
27.15
24.56
22.03
19.80
17.59
15.42
16.21
17.47
14.95
11.96
9.21
15.42
17.53
90
18.45
Gross margin%
2.55
3.32
4.74
4.43
5.50
6.60
8.77
6.25
7.16
7.59
17.88
7.16
5.88
43
24.24
Operating margin%
14.41
12.45
11.68
9.43
7.91
9.54
10.52
12.59
14.26
16.81
28.90
12.59
12.07
69
29.77
Net margin%
19.24
18.92
19.15
18.04
17.12
19.71
17.16
19.71
19.42
17.81
6.52
19.42
19.04
67
28.77
P/E ratio (avg)x
18.89
21.09
22.37
23.65
25.83
27.44
30.50
32.36
37.07
36.49
26.05
32.36
26.63
22
10.03
EV/EBITx
8.075
8.861
9.683
8.848
9.751
9.357
9.382
9.483
9.003
9.312
8.062
9.357
9.334
52
25.72
FCF yield (avg)%
8.29
6.76
5.25
4.32
5.89
8.62
10.71
11.13
8.39
5.72
23.28
8.62
7.53
91
7.50
FCF margin%
22.76
19.79
22.63
21.92
24.45
24.38
25.96
23.54
20.55
18.56
7.18
23.54
22.69
91
0.714
FCF / Net incomex
0.819
0.803
0.788
0.793
0.744
0.812
0.774
0.728
0.765
0.848
1.769
0.774
0.790
37
26.25
ROIC%
15.98
16.62
15.68
13.50
13.91
12.68
9.98
8.85
11.65
12.01
21.50
11.65
13.09
15
4.96
Return on equity%
37.64
40.18
42.23
40.90
40.61
41.14
39.63
40.16
40.12
40.34
18.28
40.16
40.26
6
8.80
Return on assets%
25.13
25.31
24.55
23.18
21.85
19.85
21.26
23.80
24.90
24.86
7.15
23.80
24.17
94
278.81
EPS₩
54.41
57.01
58.98
64.26
58.52
61.87
60.64
63.97
71.61
78.13
298.72
5.95%
4.75%
—
25.56
EPS growth%
16.74
17.10
18.83
21.29
24.24
27.21
28.98
29.46
27.17
28.39
18.49
28.39
25.71
79
123.88
Bookvalue per sh₩
250.11
289.20
340.81
396.94
427.01
479.65
495.41
543.05
546.77
634.61
105.23
8.25%
9.36%
—
90.05
FCF per share₩
65.78
64.44
64.60
68.28
71.80
73.83
77.37
72.55
65.82
68.65
202.63
(0.89%)
0.62%
—
52.57
Dividend per sh₩
125.38
132.60
115.23
109.74
95.65
98.06
103.11
107.87
98.51
91.66
42.31
(0.85%)
(4.13%)
—
5.40
Div yield (avg)%
15.75
16.28
14.04
12.25
14.43
11.84
12.11
12.17
13.59
16.05
21.98
12.17
13.82
12
27.10
Payout ratio%
23.61
26.22
26.99
24.24
24.47
23.28
25.64
25.87
22.94
25.06
2.63
25.06
24.76
32
42.22
Shares (diluted)M
54.12
47.85
46.17
46.04
49.78
53.89
50.21
46.03
42.64
47.40
41.77
(0.97%)
(0.18%)
26
10.77
Buyback yield%
3.99
5.71
3.12
3.20
4.74
3.20
4.32
3.62
5.42
3.42
24.07
3.62
3.81
81
0.499
D/E ratiox
2.413
2.491
2.779
2.675
3.096
3.032
3.491
3.552
3.646
4.160
1.086
3.552
3.064
70
3.519
Enterprise value₩B
5.812
6.544
6.591
6.412
6.799
7.980
7.882
9.201
8.987
9.256
9.701
6.37%
4.94%
48
2.602
LT debt₩B
10.87
11.79
12.37
11.54
11.95
11.97
11.70
10.99
10.40
9.865
12.62
(3.76%)
(0.30%)
8
Revenue
₩12.90B
5.47%
1.00×
Cost of revenue
₩9.029B
5.47%
1.00×
Operating expenses
₩2.668B
5.67%
1.02×
Cash and investments
19.90%
Spread over hurdle
22.63%