4.835
Revenue₩B
12.75
13.34
13.76
14.16
14.95
15.41
15.88
16.35
17.17
18.17
5.253
3.98%
4.03%
61
14.76
Revenue growth%
0.40
2.20
1.43
3.62
3.88
5.18
3.11
4.40
6.69
5.98
21.79
5.18
3.75
33
8.08
Gross margin%
27.90
29.05
31.91
33.79
31.94
34.85
36.95
38.13
39.03
40.84
27.30
38.13
34.32
83
13.68
Operating margin%
3.30
0.86
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
8.37
0.40
0.40
22
5.54
Net margin%
10.56
7.94
6.71
8.98
10.99
11.46
11.22
8.43
5.57
8.37
8.26
8.43
8.71
27
33.70
P/E ratio (avg)x
35.18
33.63
37.91
41.72
40.22
44.35
48.38
53.09
62.68
68.87
26.26
53.09
43.03
49
36.05
EV/EBITx
36.26
38.16
43.89
46.67
46.06
47.81
49.72
51.38
58.53
63.18
6.267
51.38
47.24
54
17.63
FCF yield (avg)%
8.01
6.34
6.29
8.19
8.38
8.99
9.89
10.27
13.17
10.30
6.51
10.27
8.68
12
18.19
FCF margin%
11.11
13.80
13.85
15.56
17.67
16.02
13.90
12.60
11.04
8.30
2.11
12.60
13.82
82
0.723
FCF / Net incomex
2.585
2.635
2.808
3.118
2.938
2.798
2.994
3.393
3.195
3.144
0.750
3.144
2.966
71
6.86
ROIC%
7.06
7.95
8.72
8.46
8.27
6.30
3.51
6.05
3.66
1.18
13.73
3.66
6.68
26
8.01
Return on equity%
5.00
3.86
5.79
3.87
0.96
0.40
0.40
0.40
0.40
0.40
17.41
0.40
0.68
88
12.56
Return on assets%
25.89
24.22
21.79
23.05
22.55
22.96
25.35
23.21
26.04
28.74
8.66
25.35
23.72
61
110.07
EPS₩
191.34
226.16
237.65
249.63
245.14
292.71
293.53
335.07
371.35
397.62
112.37
10.16%
7.39%
—
27.18
EPS growth%
4.69
2.59
4.45
5.65
4.90
6.36
5.17
5.75
5.71
3.99
8.87
5.71
5.04
16
136.57
Bookvalue per sh₩
53.34
57.16
49.85
53.00
46.82
46.28
49.99
49.18
52.09
49.10
91.61
0.96%
(0.78%)
—
34.37
FCF per share₩
63.57
63.84
68.98
66.42
60.13
56.45
50.74
52.91
47.61
51.94
232.25
(2.88%)
(2.65%)
—
147.44
Dividend per sh₩
272.40
287.13
313.23
353.12
368.39
381.27
448.07
471.45
550.04
653.34
97.03
12.14%
8.76%
—
6.41
Div yield (avg)%
4.12
3.10
0.40
0.40
0.40
0.40
1.16
0.40
0.40
1.76
21.62
0.40
0.40
50
6.84
Payout ratio%
12.44
13.15
16.08
18.70
16.12
18.02
19.05
18.84
17.37
20.00
7.54
18.84
17.70
49
37.48
Shares (diluted)M
40.02
41.99
46.45
44.57
42.63
41.85
43.96
47.05
48.93
54.24
35.93
4.93%
3.92%
79
15.41
Buyback yield%
27.16
27.98
30.30
32.15
33.19
32.87
31.31
32.61
30.90
32.24
26.62
32.24
31.73
65
0.158
D/E ratiox
0.782
0.903
1.018
1.189
1.184
1.194
1.126
1.273
1.299
1.253
0.973
1.253
1.186
47
5.203
Enterprise value₩B
2.837
2.782
3.006
3.076
3.266
2.779
2.620
2.749
2.835
2.572
7.688
(4.67%)
(0.54%)
83
18.96
LT debt₩B
9.421
9.941
9.392
8.754
9.707
8.968
9.764
9.617
10.61
11.85
12.41
4.08%
2.29%
63
Revenue
₩18.17B
4.03%
1.00×
Cost of revenue
₩12.72B
4.03%
1.00×
Operating expenses
₩3.612B
4.94%
1.09×
Cash and investments
14.84%
Spread over hurdle
(5.29%)