39.04
Revenue₩B
41.04
42.61
42.45
43.32
45.13
45.14
46.38
48.27
48.56
42.26
45.58
2.31%
1.93%
9
10.83
Revenue growth%
20.36
18.23
18.23
16.05
17.17
17.84
17.16
14.66
13.45
13.30
6.87
17.16
17.51
19
15.48
Gross margin%
20.19
20.72
19.88
19.91
18.38
18.16
16.87
15.03
15.70
7.30
8.15
16.87
18.27
89
15.36
Operating margin%
28.11
26.20
25.29
23.79
25.52
23.63
23.94
23.97
26.48
8.84
28.94
23.97
25.35
80
2.13
Net margin%
13.09
14.32
13.69
13.82
13.29
10.60
8.88
9.06
11.72
2.27
17.81
10.60
13.19
59
18.63
P/E ratio (avg)x
26.52
28.71
28.28
28.37
31.68
32.95
32.34
36.52
33.02
18.75
36.01
32.95
30.69
29
18.81
EV/EBITx
13.03
11.67
11.83
12.17
12.24
11.40
12.93
12.69
13.67
25.30
27.56
12.69
12.46
18
23.86
FCF yield (avg)%
16.18
13.87
16.71
19.14
18.07
20.30
18.26
20.40
19.34
13.42
5.90
19.34
18.67
41
23.55
FCF margin%
27.48
25.15
27.73
29.51
27.35
27.12
27.26
27.50
24.72
9.02
19.62
27.26
27.41
29
0.207
FCF / Net incomex
1.841
1.925
1.977
2.134
2.406
2.790
2.891
3.475
3.875
1.062
1.403
2.891
2.270
82
18.45
ROIC%
2.19
1.14
0.40
0.40
1.35
0.40
0.60
0.40
3.35
14.13
12.86
0.60
0.50
36
18.75
Return on equity%
17.69
16.38
18.64
18.80
19.14
21.68
18.71
17.28
18.15
20.35
22.38
18.71
18.40
13
18.68
Return on assets%
14.66
16.33
17.87
17.49
17.63
16.10
14.84
17.48
19.72
12.83
11.53
17.48
16.91
78
148.80
EPS₩
408.17
414.40
422.93
420.69
383.33
388.47
347.35
331.49
350.70
152.56
184.23
(3.57%)
(1.04%)
—
13.71
EPS growth%
15.92
17.56
19.63
17.23
16.71
16.54
14.60
13.82
16.36
22.60
16.66
16.36
16.63
88
319.87
Bookvalue per sh₩
311.79
352.39
324.10
319.34
293.82
331.33
378.57
401.74
431.76
408.89
109.58
6.22%
4.99%
—
424.68
FCF per share₩
239.01
256.08
252.90
264.74
259.24
256.04
253.46
244.24
261.28
236.14
135.46
(0.26%)
3.90%
—
200.59
Dividend per sh₩
698.14
728.66
789.99
767.28
859.61
932.08
960.37
1,028
1,121
278.03
168.12
7.88%
5.26%
—
27.21
Div yield (avg)%
3.11
3.46
0.68
3.35
6.31
6.14
4.29
5.30
6.93
24.61
17.70
6.14
3.87
43
26.09
Payout ratio%
18.08
19.82
20.51
20.28
22.37
21.45
22.26
21.49
20.40
24.07
19.12
21.49
20.45
89
59.81
Shares (diluted)M
98.83
111.0
129.3
129.4
143.8
152.1
151.3
156.8
176.9
62.56
59.89
6.46%
7.04%
13
25.59
Buyback yield%
15.60
13.41
14.28
15.01
12.36
13.44
13.26
13.71
14.04
19.50
27.25
13.44
13.88
36
0.464
D/E ratiox
1.352
1.537
1.821
2.034
2.229
2.594
2.638
2.639
2.747
0.917
0.799
2.638
2.132
80
20.91
Enterprise value₩B
43.72
46.07
44.04
45.82
52.70
57.54
63.26
74.31
70.77
25.72
36.69
9.08%
5.68%
54
44.07
LT debt₩B
12.01
12.69
14.68
14.43
14.82
15.60
17.34
16.70
18.89
45.88
17.87
5.54%
5.26%
39
Revenue
₩48.56B
1.93%
1.00×
Cost of revenue
₩24.04B
1.83%
0.99×
Operating expenses
₩7.904B
1.67%
0.97×
Cash and investments
17.02%
Spread over hurdle
42.98%