28.71
Revenue₩B
22.02
22.71
22.56
23.42
24.27
24.00
24.13
23.96
24.23
24.24
29.32
(0.02%)
0.89%
81
16.94
Revenue growth%
15.28
17.71
19.65
17.73
19.70
19.76
18.07
17.46
20.45
22.08
5.40
19.76
18.86
17
13.17
Gross margin%
36.71
35.15
34.75
34.72
32.52
34.42
35.76
34.63
32.86
30.32
29.37
34.42
34.68
64
7.68
Operating margin%
16.47
14.81
14.99
13.14
11.28
9.59
6.78
9.42
8.50
10.60
7.75
9.42
10.94
44
10.70
Net margin%
7.02
4.33
4.59
7.53
9.78
9.52
9.05
11.60
14.47
16.11
21.70
11.60
9.28
89
22.80
P/E ratio (avg)x
28.54
30.90
35.85
37.62
36.00
37.43
39.63
37.88
44.74
43.88
11.64
39.63
37.52
84
29.03
EV/EBITx
42.18
46.26
52.54
55.10
56.77
62.92
65.77
72.95
77.92
83.28
8.442
72.95
59.85
48
18.14
FCF yield (avg)%
25.81
25.15
27.32
26.89
26.84
26.18
26.21
24.24
23.23
20.61
17.54
24.24
26.00
29
19.43
FCF margin%
15.68
14.32
17.08
17.68
15.18
13.28
15.57
17.07
14.41
13.15
22.25
14.41
15.38
52
0.471
FCF / Net incomex
0.865
0.915
0.936
1.058
1.099
1.205
1.427
1.695
1.927
1.972
0.786
1.695
1.152
67
11.73
ROIC%
31.14
33.25
34.59
36.05
34.00
36.40
36.38
37.71
39.25
41.20
29.34
37.71
36.21
21
25.63
Return on equity%
28.50
28.21
31.15
28.59
29.01
30.51
32.98
32.77
35.13
36.53
12.04
32.98
30.83
72
18.46
Return on assets%
30.26
32.77
33.44
34.73
35.61
34.72
34.36
32.60
32.24
31.52
2.06
32.60
33.10
57
355.53
EPS₩
355.38
395.34
414.55
470.81
503.94
592.51
588.90
617.95
733.54
828.94
384.35
10.47%
8.93%
—
19.44
EPS growth%
23.71
21.62
19.00
20.33
21.91
20.92
19.51
18.99
19.53
21.58
16.23
19.53
20.63
9
408.03
Bookvalue per sh₩
488.03
505.55
571.21
571.57
633.89
682.58
765.48
769.25
789.81
913.51
339.20
7.58%
6.08%
—
321.82
FCF per share₩
138.49
142.81
155.29
151.12
133.49
141.07
130.03
134.53
129.28
140.81
318.31
1.07%
(0.44%)
—
396.13
Dividend per sh₩
427.33
445.40
457.42
462.28
479.74
456.21
524.90
556.83
655.86
628.02
358.79
5.53%
3.66%
—
6.13
Div yield (avg)%
5.60
6.29
4.30
7.04
4.56
5.81
7.75
4.80
6.42
8.72
19.12
6.42
6.05
40
6.03
Payout ratio%
0.96
0.40
0.40
1.67
0.40
2.20
3.11
4.49
6.02
8.12
13.42
4.49
1.94
17
39.75
Shares (diluted)M
72.95
84.07
88.92
84.91
96.90
95.98
92.65
96.23
112.5
120.3
39.83
4.42%
6.84%
70
9.09
Buyback yield%
6.78
6.29
6.30
8.53
9.75
10.96
10.92
9.00
11.47
10.13
10.36
10.92
9.38
25
1.580
D/E ratiox
0.133
0.123
0.110
0.103
0.088
0.079
0.071
0.072
0.070
0.061
0.680
0.071
0.084
60
1.506
Enterprise value₩B
23.11
26.20
25.39
29.10
31.71
34.45
32.57
33.38
38.23
43.39
3.034
6.47%
7.29%
85
25.11
LT debt₩B
4.133
4.669
4.827
5.301
5.767
6.479
7.200
7.109
6.623
6.926
23.09
3.73%
5.39%
61
Revenue
₩24.24B
0.89%
1.00×
Cost of revenue
₩13.98B
0.83%
0.99×
Operating expenses
₩4.035B
0.50%
0.96×
Spread over hurdle
20.50%