38.66
Revenue₩B
38.88
39.89
40.80
43.61
45.66
48.55
50.31
52.72
53.86
57.58
39.78
4.75%
4.61%
62
15.99
Revenue growth%
0.40
0.40
0.92
2.43
3.05
3.04
2.57
0.80
3.31
5.05
2.26
3.04
2.50
49
29.84
Gross margin%
28.09
26.72
25.23
25.10
25.37
26.78
28.19
28.59
26.06
28.42
12.47
28.19
26.75
64
25.06
Operating margin%
20.34
20.33
19.94
21.56
21.70
22.02
20.12
21.47
22.93
20.87
7.93
21.47
21.17
56
27.23
Net margin%
11.37
9.31
7.23
7.04
7.36
9.42
7.10
9.30
8.76
5.91
15.23
8.76
8.06
59
12.12
P/E ratio (avg)x
16.26
16.52
17.76
18.10
19.81
19.24
18.11
17.92
16.43
17.95
11.24
17.95
17.94
21
17.52
EV/EBITx
8.798
9.016
9.329
9.405
9.495
9.904
10.88
11.94
10.98
12.32
26.46
10.98
9.700
58
16.11
FCF yield (avg)%
16.33
16.09
13.19
15.30
15.42
17.17
16.68
15.39
16.69
18.59
24.49
16.69
16.21
76
3.30
FCF margin%
20.72
22.72
21.05
20.35
20.12
20.48
20.57
18.27
19.69
17.09
27.87
19.69
20.42
60
1.252
FCF / Net incomex
1.175
1.160
1.250
1.440
1.335
1.528
1.419
1.355
1.444
1.449
0.217
1.444
1.387
15
23.74
ROIC%
5.60
4.72
6.23
6.82
8.06
6.50
4.12
3.89
4.37
6.05
17.93
4.37
5.82
55
29.06
Return on equity%
12.28
9.57
11.14
10.86
9.41
9.07
6.42
6.65
8.89
6.88
13.71
6.88
9.24
60
9.05
Return on assets%
14.79
16.34
15.49
13.63
15.56
15.65
15.96
17.32
16.63
16.13
16.32
16.13
15.81
73
1,008
EPS₩
989.15
993.54
1,009
1,048
1,224
1,356
1,619
1,676
1,832
2,052
1,049
10.89%
9.48%
—
9.32
EPS growth%
6.07
4.26
3.13
2.96
0.98
0.40
0.40
1.82
1.81
0.40
9.92
0.40
1.81
27
439.49
Bookvalue per sh₩
1,125
1,292
1,373
1,584
1,852
2,068
2,370
2,341
2,340
2,222
486.66
3.70%
8.24%
—
876.00
FCF per share₩
1,406
1,449
1,474
1,728
1,842
1,939
2,012
2,341
2,488
2,886
358.31
9.40%
9.41%
—
946.68
Dividend per sh₩
328.03
370.79
416.64
401.65
400.19
408.00
462.90
487.29
494.10
555.53
378.99
6.78%
6.88%
—
4.11
Div yield (avg)%
0.58
0.40
1.89
4.25
2.70
1.05
1.42
1.22
1.44
0.40
3.18
1.22
1.32
14
18.26
Payout ratio%
29.59
29.76
29.24
29.54
31.95
34.01
32.15
32.33
34.69
35.46
17.70
34.01
32.05
23
24.67
Shares (diluted)M
29.75
32.35
29.55
31.89
34.86
31.35
35.12
36.96
39.30
37.37
25.19
1.40%
1.82%
10
16.44
Buyback yield%
5.49
3.81
3.44
0.60
0.40
3.39
0.64
0.40
0.46
2.82
3.58
0.64
1.73
15
0.157
D/E ratiox
1.624
1.551
1.504
1.546
1.589
1.584
1.628
1.607
1.679
1.783
1.283
1.628
1.598
69
33.42
Enterprise value₩B
16.62
15.92
16.48
16.88
19.05
21.76
20.06
18.58
20.46
23.25
13.37
4.07%
2.71%
33
33.93
LT debt₩B
48.09
49.18
51.28
48.23
47.56
44.41
50.27
58.47
59.68
64.93
41.80
6.42%
2.61%
83
Revenue
₩57.58B
4.61%
1.00×
Cost of revenue
₩35.13B
4.45%
0.98×
Operating expenses
₩10.44B
4.76%
1.01×
Cash and investments
16.99%
Spread over hurdle
22.92%