49.21
Revenue₩B
48.52
49.24
49.41
49.53
49.75
50.37
50.55
50.31
51.70
52.66
52.90
1.15%
1.16%
16
25.56
Revenue growth%
23.87
23.61
21.49
21.05
18.26
15.83
17.58
16.23
16.28
18.31
22.54
16.28
18.29
87
13.91
Gross margin%
27.81
30.31
30.06
30.54
33.47
31.51
28.54
28.80
29.85
30.82
29.77
29.85
30.19
69
8.32
Operating margin%
21.62
22.60
23.52
25.64
26.90
25.49
25.89
27.08
28.51
30.97
7.76
27.08
25.77
42
18.13
Net margin%
21.25
19.05
20.14
21.37
21.72
23.64
24.71
25.31
23.81
21.86
17.38
23.81
21.79
76
37.44
P/E ratio (avg)x
12.51
12.64
10.94
10.90
11.60
12.55
11.07
9.672
8.716
9.041
30.54
9.672
11.00
12
20.21
EV/EBITx
51.71
52.41
59.99
59.82
65.16
76.36
91.77
105.3
118.0
124.6
37.27
105.3
70.76
92
11.49
FCF yield (avg)%
27.72
30.69
28.52
30.10
29.36
31.79
33.93
32.87
35.03
35.75
15.62
33.93
31.24
46
24.06
FCF margin%
0.40
0.40
0.40
0.40
0.40
2.98
3.75
6.18
6.95
6.75
22.38
6.18
1.69
36
0.131
FCF / Net incomex
0.643
0.619
0.606
0.646
0.738
0.748
0.741
0.742
0.761
0.724
1.447
0.742
0.731
85
19.00
ROIC%
8.46
5.96
3.91
3.14
5.09
4.22
5.64
7.98
10.55
9.45
26.20
7.98
5.80
69
25.72
Return on equity%
12.85
15.26
14.59
13.93
16.32
15.25
17.92
19.83
19.53
20.78
27.45
19.53
15.79
16
26.85
Return on assets%
11.31
13.49
13.57
15.72
12.90
14.23
11.89
9.44
6.99
4.89
3.63
9.44
12.40
17
702.88
EPS₩
837.15
756.83
784.64
737.19
644.82
632.89
628.65
588.25
532.88
559.18
729.49
(2.81%)
(2.96%)
—
19.38
EPS growth%
20.78
18.22
19.37
18.02
21.01
18.01
17.33
14.50
14.36
16.97
3.77
16.97
18.01
33
466.88
Bookvalue per sh₩
732.36
880.62
957.84
1,060
1,108
1,254
1,373
1,382
1,666
1,614
218.35
7.83%
9.13%
—
510.91
FCF per share₩
212.60
218.74
230.05
224.76
232.33
238.71
215.24
222.79
200.13
208.10
204.96
(2.18%)
0.30%
—
310.44
Dividend per sh₩
655.88
756.05
780.71
912.64
931.80
934.12
985.21
1,005
1,039
1,084
514.46
3.07%
4.72%
—
6.14
Div yield (avg)%
26.13
24.49
25.65
22.76
23.74
26.06
24.68
21.95
20.67
23.02
15.56
23.02
24.12
20
2.09
Payout ratio%
6.17
4.50
6.97
8.96
10.73
8.34
10.53
12.17
12.31
11.02
26.93
11.02
9.74
63
14.45
Shares (diluted)M
11.96
11.61
12.02
12.02
11.21
10.80
11.53
11.87
10.91
11.34
14.30
0.23%
(0.03%)
28
2.17
Buyback yield%
0.40
0.58
3.12
2.44
0.40
0.68
3.08
5.29
5.44
8.16
6.20
5.29
2.76
20
0.626
D/E ratiox
1.240
1.219
1.149
1.284
1.274
1.414
1.324
1.327
1.227
1.156
0.717
1.324
1.257
20
6.362
Enterprise value₩B
13.05
11.84
11.96
10.34
11.06
10.99
11.29
11.62
10.40
10.85
47.89
(0.38%)
(1.66%)
40
39.65
LT debt₩B
72.60
86.34
102.9
120.3
127.6
138.7
146.3
155.3
180.5
189.9
19.06
8.29%
10.48%
13
Revenue
₩52.66B
1.16%
1.00×
Cost of revenue
₩21.75B
0.96%
0.98×
Operating expenses
₩12.43B
1.39%
1.02×
Goodwill & intangibles
16.77%
Spread over hurdle
84.27%