8.053
Revenue₩B
19.75
21.01
22.34
23.93
24.82
26.53
28.61
29.66
30.92
32.19
8.413
5.34%
5.62%
61
22.57
Revenue growth%
23.10
25.04
27.68
25.01
26.80
25.81
27.83
27.49
24.56
27.08
28.96
27.08
26.31
44
27.70
Gross margin%
13.72
13.55
10.67
11.02
12.01
11.57
14.30
11.36
8.90
11.10
23.66
11.36
11.47
79
6.21
Operating margin%
21.76
24.30
24.71
27.62
28.39
28.37
28.82
30.31
29.49
27.92
5.45
28.82
28.14
64
8.45
Net margin%
14.35
12.99
15.50
17.73
18.46
18.69
18.19
20.35
23.33
21.40
19.98
20.35
18.32
26
10.02
P/E ratio (avg)x
57.13
67.31
76.74
87.46
91.87
95.57
113.7
111.7
130.9
146.4
31.59
113.7
93.72
84
31.70
EV/EBITx
27.48
27.10
28.03
30.95
33.52
32.02
34.14
33.28
35.85
39.00
24.64
34.14
32.65
38
14.02
FCF yield (avg)%
18.74
20.21
19.37
20.22
20.84
22.46
22.62
19.79
17.28
19.71
10.61
19.79
20.00
8
19.04
FCF margin%
24.50
21.96
20.44
18.40
18.80
19.84
17.17
17.86
17.97
17.08
29.61
17.86
18.60
94
1.569
FCF / Net incomex
0.343
0.314
0.320
0.355
0.359
0.348
0.358
0.340
0.366
0.366
0.768
0.358
0.352
13
18.10
ROIC%
1.11
0.40
0.40
1.82
2.70
3.00
2.81
2.66
5.24
5.59
22.20
3.00
2.68
57
12.18
Return on equity%
9.45
9.72
7.90
8.98
8.60
9.15
6.61
9.28
10.48
7.61
12.87
9.15
9.06
63
11.35
Return on assets%
17.73
20.17
22.91
20.90
18.70
15.83
17.24
16.38
16.82
14.54
5.15
16.38
17.48
93
302.66
EPS₩
901.82
879.22
882.33
1,029
1,003
1,146
1,184
1,309
1,280
1,320
334.31
5.65%
3.72%
—
15.69
EPS growth%
15.48
13.84
11.02
12.16
13.15
11.15
12.15
13.31
13.26
11.81
11.05
12.15
12.66
60
454.16
Bookvalue per sh₩
575.93
592.66
636.89
717.80
725.55
667.15
689.53
673.56
609.24
645.58
233.85
(2.31%)
0.66%
—
472.96
FCF per share₩
628.23
649.21
730.40
779.21
790.72
823.60
918.40
934.40
927.86
1,079
1,186
6.42%
5.60%
—
717.35
Dividend per sh₩
1,446
1,700
1,982
2,015
2,359
2,672
2,738
3,018
3,485
3,584
998.15
8.73%
10.22%
—
6.01
Div yield (avg)%
22.52
22.64
20.85
20.84
19.89
21.59
20.58
23.47
25.65
24.20
19.51
23.47
22.05
79
26.60
Payout ratio%
27.74
25.34
23.79
26.08
28.31
30.75
28.51
28.25
26.20
28.00
7.96
28.25
27.87
89
19.01
Shares (diluted)M
20.44
24.25
24.72
25.51
27.10
28.99
33.14
36.85
40.81
39.32
18.25
7.73%
6.39%
83
27.84
Buyback yield%
31.93
28.95
27.21
24.75
23.70
21.02
18.18
20.81
20.12
17.14
18.26
20.12
22.36
79
0.578
D/E ratiox
1.045
0.967
0.961
0.856
0.871
0.786
0.707
0.625
0.616
0.562
0.879
0.625
0.821
35
31.67
Enterprise value₩B
36.96
34.68
35.20
33.92
31.25
28.32
25.17
23.02
23.26
20.69
1.825
(7.92%)
(5.29%)
33
22.87
LT debt₩B
29.60
25.75
25.72
26.79
27.93
27.49
28.60
26.58
25.51
26.74
21.83
(0.87%)
(0.28%)
94
Revenue
₩32.19B
5.62%
1.00×
Cost of revenue
₩17.42B
5.52%
0.99×
Operating expenses
₩6.066B
5.27%
0.97×
Cash and investments
18.78%
Spread over hurdle
75.59%