21.07
Revenue₩B
18.38
19.25
19.87
21.32
22.91
23.70
24.64
25.59
26.79
28.80
22.15
4.68%
4.92%
23
27.28
Revenue growth%
22.81
22.97
20.91
23.32
23.94
23.30
24.28
22.22
24.97
25.88
4.30
24.28
23.31
57
20.91
Gross margin%
25.22
26.92
28.46
26.63
24.43
23.87
23.54
23.71
24.22
26.26
5.09
23.87
24.83
84
12.19
Operating margin%
4.43
4.44
3.49
6.29
8.04
5.29
6.06
6.38
8.56
9.68
19.87
6.38
6.18
94
20.14
Net margin%
6.69
6.23
5.76
2.80
2.30
0.55
0.40
0.40
0.48
1.80
15.00
0.48
2.05
38
25.30
P/E ratio (avg)x
29.99
33.25
30.69
32.91
29.80
30.57
29.24
26.45
28.87
27.75
22.33
28.87
29.90
44
35.90
EV/EBITx
34.66
35.24
38.59
39.66
44.52
49.66
53.02
57.14
68.01
78.02
6.338
57.14
47.09
55
2.10
FCF yield (avg)%
11.54
12.06
14.98
15.96
16.50
14.67
14.58
17.02
17.10
15.95
4.27
15.95
15.46
63
19.73
FCF margin%
29.98
31.84
31.34
31.60
29.32
28.79
26.75
26.90
27.96
26.25
10.77
26.90
29.06
21
0.760
FCF / Net incomex
2.916
2.958
3.126
3.594
3.569
3.545
3.465
4.054
4.112
4.712
0.770
4.054
3.557
33
22.31
ROIC%
12.43
11.77
11.11
11.25
14.12
11.13
12.34
10.60
10.88
10.04
16.27
10.88
11.19
9
28.27
Return on equity%
21.00
23.67
22.17
24.81
22.64
23.18
21.05
21.13
23.34
25.88
17.08
23.18
22.91
64
17.58
Return on assets%
2.69
3.44
2.41
0.40
0.40
0.78
0.40
0.40
2.27
1.84
2.90
0.78
1.31
21
230.14
EPS₩
349.82
337.84
376.58
411.62
412.15
441.86
425.17
480.32
451.09
495.76
251.84
3.76%
2.89%
—
3.91
EPS growth%
31.62
29.72
28.31
25.62
27.12
28.72
28.02
25.89
25.39
24.20
11.02
25.89
27.57
66
653.50
Bookvalue per sh₩
562.16
581.25
581.21
527.98
521.49
575.26
560.10
522.80
520.67
527.96
383.78
0.25%
(0.39%)
—
553.46
FCF per share₩
165.55
150.80
162.81
139.12
123.68
106.90
95.86
90.53
85.01
90.60
191.37
(6.04%)
(7.23%)
—
516.42
Dividend per sh₩
350.23
350.02
368.28
407.11
467.17
517.72
600.87
634.38
641.33
627.51
551.93
6.08%
7.30%
—
26.79
Div yield (avg)%
5.39
5.68
3.12
0.40
2.91
5.44
6.24
6.58
6.05
7.19
20.77
6.24
5.56
66
13.34
Payout ratio%
14.59
15.57
16.79
14.82
14.16
11.87
11.69
9.91
7.59
9.80
26.14
9.91
13.02
84
25.70
Shares (diluted)M
25.57
22.25
22.56
24.33
21.68
21.05
18.13
16.06
14.24
15.19
25.18
(6.87%)
(4.59%)
88
3.29
Buyback yield%
18.65
17.87
17.38
16.22
13.90
11.85
12.64
9.95
7.35
6.65
20.16
9.95
13.27
35
1.709
D/E ratiox
2.324
2.293
2.734
2.663
2.666
2.949
3.438
3.388
3.698
3.759
0.599
3.438
2.841
22
21.07
Enterprise value₩B
36.23
35.54
37.98
43.32
42.85
47.96
54.49
56.37
62.45
70.56
29.99
10.49%
6.08%
15
5.751
LT debt₩B
3.385
3.153
3.361
2.995
2.582
2.188
2.085
2.122
2.058
2.166
7.732
(3.45%)
(5.45%)
61
Revenue
₩28.80B
4.92%
1.00×
Cost of revenue
₩20.16B
4.92%
1.00×
Operating expenses
₩4.645B
4.16%
0.93×
Goodwill & intangibles
17.72%
Cash and investments
16.09%
Spread over hurdle
23.51%