12.29
Revenue₩B
20.26
20.30
20.44
20.89
21.01
21.11
21.20
21.73
21.69
21.58
13.61
0.54%
0.56%
55
4.23
Revenue growth%
27.71
25.91
26.07
26.89
27.67
25.89
26.94
24.94
26.14
24.03
16.27
25.89
26.10
39
3.08
Gross margin%
26.58
23.66
20.87
21.71
22.23
24.48
25.88
22.95
23.41
26.31
5.13
24.48
23.53
49
13.63
Operating margin%
24.61
26.50
24.66
26.43
29.17
28.17
26.93
25.08
23.33
24.68
11.56
25.08
25.76
72
22.59
Net margin%
22.99
24.35
23.33
22.28
23.06
21.55
22.59
21.18
19.68
19.77
9.83
21.18
22.44
20
11.03
P/E ratio (avg)x
45.44
38.95
39.86
42.45
38.38
39.52
39.16
38.56
35.26
30.02
34.56
38.56
39.05
74
28.11
EV/EBITx
30.92
29.70
28.66
26.17
26.49
26.94
28.47
24.69
26.74
24.07
14.83
26.74
26.84
30
19.68
FCF yield (avg)%
3.42
3.47
1.20
0.40
0.40
2.98
5.68
5.96
7.14
9.55
11.03
5.96
3.45
90
26.31
FCF margin%
21.77
22.00
21.16
19.67
22.58
21.45
21.84
24.35
23.65
24.22
14.25
23.65
21.92
45
1.277
FCF / Net incomex
2.058
2.205
2.275
2.618
3.026
3.096
3.220
3.620
3.676
4.296
0.243
3.620
3.061
8
18.99
ROIC%
26.73
27.87
26.65
25.30
26.37
28.02
30.80
28.14
30.05
29.40
4.08
29.40
27.94
63
4.93
Return on equity%
8.47
8.27
11.08
13.19
10.81
8.56
8.67
8.86
6.52
4.11
2.69
8.56
8.61
36
28.14
Return on assets%
7.75
6.05
8.41
6.68
5.41
3.11
3.75
4.34
5.18
4.92
29.92
4.34
5.30
29
257.04
EPS₩
75.97
76.43
85.92
87.61
94.19
87.12
87.05
82.53
84.18
91.29
263.47
(0.62%)
1.61%
—
9.21
EPS growth%
3.88
2.10
1.04
1.53
0.40
2.72
4.09
4.81
5.33
3.72
2.23
4.09
3.22
25
185.28
Bookvalue per sh₩
280.41
274.53
279.03
267.79
284.32
275.84
285.11
278.80
246.43
253.61
44.88
(2.26%)
(0.71%)
—
108.02
FCF per share₩
136.04
137.38
140.42
132.97
114.83
107.33
109.80
108.46
112.01
99.71
200.88
(2.78%)
(2.73%)
—
155.20
Dividend per sh₩
166.24
153.41
174.32
194.23
202.40
190.17
217.68
248.54
284.77
276.57
51.71
6.44%
4.96%
—
7.35
Div yield (avg)%
15.45
15.32
16.32
17.97
18.61
21.50
22.75
23.99
21.36
24.08
4.19
22.75
19.98
79
29.22
Payout ratio%
19.73
19.81
19.64
17.16
16.92
16.85
17.74
15.51
17.16
14.40
6.74
16.85
17.16
48
31.88
Shares (diluted)M
45.12
49.44
58.16
67.86
69.63
78.93
82.75
99.77
119.5
141.1
32.77
15.17%
12.39%
91
2.13
Buyback yield%
7.99
5.85
6.19
6.64
8.26
5.64
6.58
7.29
10.22
11.53
6.75
7.29
6.97
47
1.110
D/E ratiox
0.469
0.498
0.491
0.466
0.437
0.409
0.349
0.362
0.347
0.363
0.115
0.362
0.423
66
16.91
Enterprise value₩B
24.40
25.46
26.03
29.83
32.26
31.66
35.33
34.66
35.92
37.73
20.23
3.19%
5.65%
51
10.76
LT debt₩B
16.54
16.93
17.91
17.79
17.32
18.40
17.96
17.26
18.55
17.93
6.108
0.70%
1.17%
35
Revenue
₩21.58B
0.56%
1.00×
Cost of revenue
₩14.50B
0.43%
0.99×
Operating expenses
₩4.893B
1.01%
1.05×
Spread over hurdle
(0.28%)