12.28
Revenue₩B
11.78
12.81
13.64
14.56
15.45
16.89
18.24
19.34
20.62
22.37
12.55
7.68%
7.47%
76
7.43
Revenue growth%
23.34
22.41
22.67
21.46
23.60
22.89
25.05
27.72
29.55
29.71
10.98
27.72
23.47
61
27.22
Gross margin%
1.37
1.83
0.40
3.29
6.05
4.21
1.70
3.98
4.60
6.58
7.10
4.21
3.63
73
10.10
Operating margin%
27.43
28.81
26.20
26.58
27.44
26.71
27.68
26.37
28.89
26.57
10.30
26.71
27.07
89
17.29
Net margin%
2.79
0.77
1.40
2.80
1.19
0.40
1.28
1.04
1.78
0.40
14.70
1.04
1.23
17
15.99
P/E ratio (avg)x
12.41
13.72
16.11
16.40
16.06
16.98
19.12
21.65
21.10
22.71
9.962
21.10
16.69
46
8.575
EV/EBITx
32.53
34.57
30.32
28.99
28.19
26.27
26.86
26.25
23.06
20.37
10.55
26.25
27.53
44
13.07
FCF yield (avg)%
5.01
7.01
5.56
6.06
9.03
6.78
5.16
2.64
2.87
0.74
14.93
2.87
5.36
90
13.15
FCF margin%
7.94
8.10
7.75
9.22
8.65
11.13
12.72
15.23
17.67
14.91
13.53
14.91
10.18
47
1.646
FCF / Net incomex
0.160
0.160
0.172
0.164
0.149
0.146
0.134
0.139
0.155
0.166
0.842
0.146
0.157
46
13.50
ROIC%
9.12
11.51
12.23
9.58
6.70
7.50
8.05
7.69
10.41
8.51
12.08
8.05
8.82
27
11.30
Return on equity%
19.08
18.51
15.57
18.28
18.09
15.41
16.09
17.58
19.83
18.27
6.11
17.58
18.18
15
14.55
Return on assets%
2.56
4.22
1.44
0.49
0.40
2.18
3.10
2.40
2.74
4.56
15.56
2.74
2.48
17
84.27
EPS₩
251.67
265.12
241.71
215.51
229.13
231.95
225.49
234.31
248.44
272.94
86.26
3.56%
(0.29%)
—
18.26
EPS growth%
25.26
23.50
21.10
18.65
17.67
17.23
18.24
20.33
18.42
17.77
13.87
18.24
18.53
61
137.50
Bookvalue per sh₩
324.04
291.09
260.41
270.57
280.81
276.79
300.82
277.37
273.34
241.28
113.80
(2.99%)
(3.23%)
—
276.30
FCF per share₩
408.09
399.31
445.06
483.54
561.88
609.50
624.82
649.07
599.36
563.69
171.48
0.06%
3.35%
—
318.32
Dividend per sh₩
184.30
172.00
192.88
205.33
192.12
216.49
243.49
233.05
239.87
254.22
347.83
5.76%
2.37%
—
28.62
Div yield (avg)%
10.79
8.81
9.40
8.40
10.15
7.26
8.03
6.52
5.75
5.69
24.23
6.52
8.22
80
10.28
Payout ratio%
9.30
7.95
5.30
6.27
3.91
5.07
3.90
5.33
7.93
9.78
20.49
5.33
5.80
53
35.20
Shares (diluted)M
27.11
26.82
25.05
22.15
19.12
18.58
15.76
16.27
16.66
14.82
35.54
(4.97%)
(6.36%)
63
28.93
Buyback yield%
25.09
23.40
23.16
20.47
19.84
21.64
19.28
21.83
24.07
23.84
11.69
21.83
22.50
26
0.193
D/E ratiox
2.226
2.442
2.740
2.604
2.811
2.730
2.851
3.241
3.171
3.517
0.744
3.171
2.775
53
10.88
Enterprise value₩B
11.47
11.76
12.73
13.52
12.19
13.21
11.72
11.95
12.05
12.16
15.85
(0.05%)
0.18%
32
2.016
LT debt₩B
11.64
12.71
14.59
15.05
14.92
16.47
16.82
17.07
20.11
19.66
6.886
5.68%
5.07%
12
Revenue
₩22.37B
7.47%
1.00×
Cost of revenue
₩11.65B
7.43%
1.00×
Operating expenses
₩3.715B
7.10%
0.97×
Cash and investments
17.23%
Spread over hurdle
23.58%