1.552
Revenue₩B
7.697
7.903
8.366
8.791
8.986
9.238
9.533
9.853
10.19
10.60
1.599
3.37%
3.70%
50
3.07
Revenue growth%
1.10
0.40
0.40
2.82
1.65
2.93
4.61
6.61
5.82
3.64
15.01
4.61
2.87
88
10.55
Gross margin%
15.47
15.49
15.76
18.26
19.24
21.92
24.75
26.92
29.74
32.62
7.99
26.92
20.58
25
12.68
Operating margin%
17.75
20.20
18.11
20.25
19.92
18.82
17.58
20.45
23.26
21.56
16.44
20.45
20.06
7
24.32
Net margin%
1.21
1.02
1.80
2.87
5.43
7.98
8.28
7.19
5.00
6.26
19.79
7.19
5.21
53
17.38
P/E ratio (avg)x
14.10
15.02
14.66
16.57
16.56
17.45
17.73
17.52
20.57
23.95
28.04
17.73
17.01
18
14.19
EV/EBITx
17.87
18.03
18.15
20.04
19.01
20.63
22.81
23.70
21.68
19.92
24.45
21.68
19.98
42
8.52
FCF yield (avg)%
2.16
0.40
1.87
1.20
1.13
0.40
2.59
5.30
2.53
2.39
11.58
2.53
2.01
70
15.68
FCF margin%
17.92
16.16
13.61
16.01
13.62
13.05
12.92
10.00
12.95
10.00
23.93
12.92
13.33
48
0.312
FCF / Net incomex
1.305
1.367
1.513
1.596
1.587
1.491
1.625
1.773
1.725
1.639
1.582
1.639
1.591
85
20.69
ROIC%
14.18
13.21
14.87
14.09
15.05
12.73
14.48
14.83
12.93
14.23
21.84
14.23
14.20
32
7.46
Return on equity%
16.68
17.17
18.04
17.72
17.50
20.33
23.08
22.85
20.10
20.84
19.89
20.84
19.07
75
16.63
Return on assets%
10.75
9.48
11.27
8.67
7.95
9.61
11.13
10.96
9.19
11.89
27.18
10.96
10.18
90
139.82
EPS₩
417.66
445.59
437.77
439.53
435.18
493.40
583.03
630.63
641.93
645.74
144.69
8.21%
4.80%
—
8.58
EPS growth%
4.64
4.47
4.91
2.83
3.06
1.25
0.40
0.51
3.33
3.12
8.85
1.25
3.09
41
198.38
Bookvalue per sh₩
589.79
528.36
476.26
529.79
591.52
595.68
649.49
668.13
634.10
572.93
113.79
(0.64%)
0.04%
—
420.21
FCF per share₩
841.43
800.20
759.05
709.08
653.02
704.26
765.53
849.84
938.24
875.53
597.28
6.04%
(0.29%)
—
722.19
Dividend per sh₩
429.88
393.31
421.80
473.27
443.48
425.91
402.65
417.04
431.69
459.16
155.72
0.70%
1.21%
—
7.20
Div yield (avg)%
11.17
9.95
12.42
10.70
8.53
7.11
9.98
12.44
13.23
11.28
5.11
11.28
10.94
31
12.14
Payout ratio%
4.26
5.37
6.56
6.12
7.28
9.59
7.15
5.59
7.18
6.07
28.91
7.15
6.34
81
12.44
Shares (diluted)M
11.41
10.03
8.883
8.652
8.432
7.951
8.353
7.658
7.759
7.536
12.42
(2.22%)
(4.42%)
50
6.69
Buyback yield%
10.50
10.82
12.95
10.98
9.09
6.34
4.79
6.06
8.42
7.13
17.74
6.34
8.76
85
1.552
D/E ratiox
0.426
0.493
0.533
0.609
0.693
0.741
0.729
0.745
0.794
0.922
1.364
0.745
0.711
64
4.968
Enterprise value₩B
6.840
7.325
7.866
8.376
7.765
7.071
7.748
8.003
8.100
8.559
1.698
1.97%
1.96%
37
1.632
LT debt₩B
2.126
2.206
2.011
1.816
1.811
1.526
1.291
1.122
1.038
0.905
3.985
(12.96%)
(9.13%)
84
Revenue
₩10.60B
3.70%
1.00×
Cost of revenue
₩6.750B
3.85%
1.01×
Operating expenses
₩1.650B
3.48%
0.98×
Cash and investments
15.74%
Spread over hurdle
10.13%