11.43
Revenue₩B
62.24
63.16
62.91
62.79
62.45
62.75
62.17
62.45
63.63
62.48
11.86
0.01%
(0.03%)
59
28.93
Revenue growth%
12.70
13.39
13.50
16.01
17.23
19.88
21.24
23.80
24.07
25.17
25.70
23.80
18.56
83
29.18
Gross margin%
23.38
22.33
24.00
22.12
22.66
23.30
21.16
20.95
22.42
24.44
10.64
22.42
22.54
19
13.24
Operating margin%
0.40
0.40
2.39
4.40
2.23
0.40
0.40
0.60
0.40
0.40
18.53
0.40
0.40
34
16.91
Net margin%
23.54
24.58
24.31
24.94
23.98
21.30
20.10
17.98
19.98
22.86
5.61
20.10
23.20
43
34.98
P/E ratio (avg)x
20.94
19.36
20.62
20.81
19.17
19.26
17.37
17.58
17.87
17.62
37.00
17.62
19.21
70
27.41
EV/EBITx
37.11
37.59
40.78
41.99
39.25
37.82
37.28
34.64
35.90
33.39
16.94
35.90
37.44
9
24.80
FCF yield (avg)%
21.42
20.03
17.14
16.89
13.97
14.26
12.42
12.79
14.59
12.15
22.18
12.79
14.43
12
4.05
FCF margin%
35.28
32.97
33.92
33.02
35.67
36.22
38.51
39.13
41.39
44.01
17.10
39.13
35.94
88
0.516
FCF / Net incomex
2.148
2.048
2.163
2.000
1.862
1.819
2.050
2.222
2.285
2.340
1.661
2.222
2.099
19
23.77
ROIC%
11.08
9.16
11.07
12.45
12.75
13.05
14.82
15.11
12.25
12.20
25.10
13.05
12.35
32
5.12
Return on equity%
15.52
15.42
12.47
15.17
14.06
14.90
13.55
14.42
12.20
11.54
20.47
13.55
14.24
82
15.02
Return on assets%
9.57
7.83
5.47
3.21
1.02
2.71
3.90
3.36
5.12
2.37
9.66
3.36
3.63
36
276.16
EPS₩
1,127
1,182
1,150
1,038
964.44
973.29
866.35
847.25
879.40
819.84
282.36
(3.20%)
(3.89%)
—
21.16
EPS growth%
19.66
21.73
23.22
21.52
19.04
20.53
23.48
24.26
25.66
24.05
2.25
24.05
22.48
71
607.90
Bookvalue per sh₩
2,047
2,163
2,275
2,277
2,566
2,867
3,100
3,536
3,976
3,841
943.01
8.40%
7.94%
—
267.36
FCF per share₩
1,831
2,026
2,062
2,035
2,196
2,309
2,690
2,530
2,572
2,620
912.01
3.59%
3.11%
—
1,310
Dividend per sh₩
368.51
412.93
387.55
415.72
432.53
463.03
508.86
544.37
607.11
580.17
1,070
6.05%
4.55%
—
5.56
Div yield (avg)%
3.37
2.69
0.82
0.42
0.40
0.40
0.40
0.40
3.13
0.97
25.07
0.40
0.62
93
15.62
Payout ratio%
24.88
22.02
21.44
22.07
22.14
24.28
25.26
23.08
23.99
22.63
16.47
23.99
22.85
79
22.31
Shares (diluted)M
27.98
29.70
32.91
33.14
36.50
41.80
46.97
44.06
44.68
44.60
21.95
4.09%
5.39%
43
7.70
Buyback yield%
21.87
21.21
20.33
21.59
24.01
25.34
28.26
28.43
26.06
27.22
27.78
27.22
24.67
73
1.286
D/E ratiox
1.474
1.536
1.629
1.532
1.571
1.634
1.568
1.397
1.452
1.588
0.225
1.568
1.552
46
18.14
Enterprise value₩B
36.40
33.22
37.01
32.53
33.53
29.79
32.53
33.75
37.40
39.20
17.26
3.17%
0.13%
69
32.11
LT debt₩B
44.33
44.67
43.21
45.47
43.04
40.06
40.41
41.33
36.58
34.91
6.173
(4.10%)
(1.34%)
72
Revenue
₩62.48B
(0.03%)
1.00×
Cost of revenue
₩39.73B
(0.42%)
0.96×
Operating expenses
₩12.49B
0.78%
1.08×
Cash and investments
14.90%
Spread over hurdle
(2.25%)