75.59
Revenue₩B
57.12
60.33
62.18
64.13
66.60
67.99
71.88
73.95
78.42
80.98
80.44
3.99%
4.02%
35
16.92
Revenue growth%
11.28
9.78
10.59
9.23
7.64
6.67
6.62
8.05
5.34
7.64
29.48
6.67
7.85
31
10.33
Gross margin%
27.81
26.75
28.64
27.69
30.30
30.63
30.91
28.31
31.24
32.45
12.81
30.91
29.47
32
6.43
Operating margin%
29.18
31.80
33.28
34.71
34.90
33.96
36.32
39.07
40.37
39.97
24.63
39.07
34.80
94
3.47
Net margin%
6.07
5.53
7.20
8.36
5.60
4.37
4.22
2.11
0.40
0.40
8.20
2.11
4.95
57
34.36
P/E ratio (avg)x
28.34
29.28
29.61
30.07
31.04
33.62
35.40
35.83
34.55
32.70
25.04
34.55
31.87
32
24.13
EV/EBITx
16.26
17.24
16.96
19.56
19.42
21.80
23.71
24.37
26.94
30.16
25.80
24.37
20.68
17
9.08
FCF yield (avg)%
3.77
3.13
4.53
7.27
9.91
8.86
8.84
9.69
11.89
14.31
10.24
9.69
8.85
78
22.91
FCF margin%
2.17
0.91
3.85
3.53
3.26
1.05
0.42
0.40
2.52
3.88
11.99
1.05
2.34
73
1.647
FCF / Net incomex
0.527
0.533
0.556
0.604
0.652
0.708
0.704
0.722
0.772
0.870
1.211
0.722
0.678
93
23.61
ROIC%
16.33
16.15
15.06
17.40
15.11
16.91
15.03
16.72
14.90
17.37
12.09
16.72
16.24
77
2.83
Return on equity%
5.55
5.47
4.10
5.12
2.19
2.51
1.54
0.81
2.06
0.40
24.40
1.54
2.35
81
16.32
Return on assets%
13.87
15.72
17.36
19.99
17.05
15.17
13.78
15.54
14.34
12.58
26.69
14.34
15.36
71
439.05
EPS₩
518.85
554.95
560.29
539.39
537.66
580.68
531.63
582.97
534.71
507.40
482.34
(1.15%)
0.20%
—
26.92
EPS growth%
23.53
23.16
23.54
22.48
22.22
24.26
24.72
27.36
26.18
28.18
5.17
26.18
23.90
17
898.83
Bookvalue per sh₩
1,034
1,037
1,157
1,092
1,113
1,259
1,302
1,168
1,101
1,160
483.65
0.82%
2.25%
—
419.75
FCF per share₩
284.16
285.16
305.04
270.28
298.92
333.84
366.84
375.94
342.47
378.23
615.64
4.82%
1.82%
—
734.71
Dividend per sh₩
730.55
743.13
808.70
850.48
876.44
977.46
967.15
988.34
1,054
1,123
467.63
5.08%
5.75%
—
23.64
Div yield (avg)%
17.11
14.26
16.33
14.82
16.46
15.25
18.00
18.29
16.98
18.29
5.20
18.00
16.72
13
25.08
Payout ratio%
11.64
9.38
7.67
5.91
6.15
5.43
3.03
5.03
6.81
6.58
11.18
5.43
6.37
23
57.21
Shares (diluted)M
64.66
59.30
53.97
51.85
52.29
57.62
63.48
62.85
61.26
61.31
55.77
3.23%
(0.89%)
76
8.13
Buyback yield%
17.70
19.26
21.51
20.65
18.46
20.37
19.69
18.00
20.11
19.19
2.15
19.69
19.48
18
0.141
D/E ratiox
0.724
0.757
0.779
0.853
0.934
0.957
0.979
0.932
1.018
1.168
0.405
0.979
0.933
74
51.86
Enterprise value₩B
6.446
7.052
6.455
7.078
6.436
5.695
5.559
5.122
4.913
5.375
71.67
(3.54%)
(2.63%)
42
54.76
LT debt₩B
87.37
97.24
102.8
102.6
114.4
117.9
133.1
150.8
141.1
141.8
45.97
4.39%
6.21%
67
Revenue
₩80.98B
4.02%
1.00×
Cost of revenue
₩51.13B
4.09%
1.01×
Operating expenses
₩20.19B
3.98%
1.00×
Cash and investments
16.19%
Spread over hurdle
11.57%