1.659
Revenue₩B
10.85
11.20
11.43
11.64
12.00
12.23
12.22
12.18
12.52
12.70
1.757
1.14%
1.55%
6
17.71
Revenue growth%
18.64
20.91
22.16
21.83
18.99
16.58
16.65
18.01
17.28
18.23
10.01
17.28
18.43
90
13.72
Gross margin%
22.25
20.78
18.90
18.86
16.85
17.76
17.13
14.74
12.27
11.80
19.24
14.74
17.45
71
11.32
Operating margin%
13.85
14.47
13.03
12.10
14.75
12.24
14.71
15.32
13.97
16.08
25.11
14.71
14.22
84
20.42
Net margin%
7.93
10.83
12.65
14.85
13.49
16.17
15.42
14.82
12.37
14.87
23.09
14.87
14.16
83
37.50
P/E ratio (avg)x
17.41
19.38
21.83
22.34
20.91
19.60
17.96
18.56
18.33
17.52
24.57
18.33
18.97
27
24.64
EV/EBITx
27.07
29.44
33.26
35.39
34.02
36.02
37.12
35.83
33.69
37.77
36.04
36.02
34.71
44
20.94
FCF yield (avg)%
30.05
28.49
25.96
24.04
23.56
24.33
26.57
24.39
25.97
25.12
25.59
25.12
25.54
34
11.89
FCF margin%
7.09
6.31
7.49
8.94
9.37
10.69
11.65
12.37
13.09
12.52
29.04
12.37
10.03
36
0.482
FCF / Net incomex
1.564
1.485
1.498
1.531
1.642
1.793
1.766
1.663
1.630
1.610
0.460
1.663
1.620
80
15.51
ROIC%
18.26
17.38
17.57
16.93
16.08
14.04
12.53
13.29
14.46
16.05
24.79
14.04
16.06
47
7.64
Return on equity%
19.63
18.52
15.85
12.92
11.56
11.59
10.06
9.93
8.75
8.81
12.60
9.93
11.57
45
7.06
Return on assets%
3.88
2.33
4.24
6.89
7.68
6.21
5.29
6.64
6.44
4.81
11.63
6.21
5.75
85
201.82
EPS₩
266.12
273.58
290.10
299.75
307.99
355.76
388.53
415.79
396.70
411.77
215.36
5.98%
4.24%
—
6.48
EPS growth%
10.60
9.71
11.03
9.67
11.88
10.63
9.47
11.61
9.40
9.42
7.62
9.47
10.16
74
365.63
Bookvalue per sh₩
150.52
163.62
165.46
182.94
183.80
161.83
173.05
175.89
196.15
174.23
364.15
(1.06%)
2.33%
—
106.67
FCF per share₩
324.37
336.35
294.20
300.18
266.55
264.93
229.99
232.68
210.07
222.12
444.44
(3.58%)
(3.87%)
—
143.54
Dividend per sh₩
413.59
406.65
354.71
327.64
298.91
298.78
321.48
291.54
272.16
237.70
403.58
(4.48%)
(6.62%)
—
9.11
Div yield (avg)%
28.12
28.30
28.70
27.57
25.30
25.53
25.84
26.57
24.56
27.28
9.93
25.84
26.93
5
21.47
Payout ratio%
13.29
10.84
9.34
7.95
7.77
9.93
7.02
8.82
9.67
11.28
21.16
9.67
9.51
31
12.41
Shares (diluted)M
10.17
10.24
9.755
9.092
9.274
8.114
8.802
8.766
8.253
8.688
11.85
(1.30%)
(2.29%)
59
9.70
Buyback yield%
29.06
29.42
26.70
23.91
22.36
24.34
21.56
21.84
24.58
22.12
5.50
22.12
24.13
9
1.083
D/E ratiox
2.255
2.478
2.484
2.301
2.621
2.563
2.633
2.747
2.915
3.160
0.414
2.747
2.592
46
9.433
Enterprise value₩B
9.338
9.656
9.705
10.50
10.23
11.61
12.66
13.43
14.96
17.35
0.497
11.14%
6.24%
16
5.136
LT debt₩B
13.79
14.68
16.83
17.70
18.94
20.10
21.26
20.73
19.61
20.71
2.131
1.81%
5.09%
70
Revenue
₩12.70B
1.55%
1.00×
Cost of revenue
₩6.770B
1.48%
0.99×
Operating expenses
₩2.129B
1.55%
1.00×
Goodwill & intangibles
15.56%
Spread over hurdle
22.10%