26.95
Revenue₩B
22.21
22.28
22.92
23.20
23.66
24.04
24.61
25.00
25.37
25.69
28.44
1.66%
1.73%
66
22.87
Revenue growth%
16.59
17.41
16.81
14.12
11.14
10.14
10.17
11.22
8.25
6.90
4.37
10.14
11.18
63
7.80
Gross margin%
2.67
5.43
6.25
8.47
7.15
7.07
8.66
9.72
9.33
9.27
4.82
9.27
7.81
52
15.16
Operating margin%
18.28
21.17
20.48
18.21
20.94
21.10
19.34
16.44
14.15
13.05
19.00
16.44
18.81
41
15.37
Net margin%
28.29
27.74
27.31
28.64
29.10
29.40
27.27
27.97
28.34
28.62
5.42
28.34
28.31
54
14.30
P/E ratio (avg)x
17.23
19.47
19.80
19.88
23.14
24.56
27.67
31.88
31.75
35.15
13.42
31.75
23.85
18
29.39
EV/EBITx
30.59
32.63
37.95
39.31
45.31
50.46
59.07
57.06
63.54
62.96
26.84
59.07
47.89
41
29.56
FCF yield (avg)%
2.17
1.63
0.40
0.40
3.15
4.63
5.12
4.55
3.20
5.24
22.04
4.63
3.17
48
22.35
FCF margin%
28.04
26.56
28.45
26.42
26.67
25.16
24.54
22.86
24.52
26.29
19.29
24.54
26.36
16
0.656
FCF / Net incomex
1.486
1.464
1.384
1.473
1.707
1.766
1.918
1.886
1.781
1.789
0.101
1.789
1.736
5
24.14
ROIC%
6.34
7.42
6.22
6.83
6.22
5.89
4.54
3.53
2.80
3.47
18.84
3.53
6.05
30
24.87
Return on equity%
25.50
24.40
26.46
26.67
26.72
28.84
27.02
26.34
25.98
28.90
17.07
27.02
26.57
47
29.93
Return on assets%
5.65
6.00
7.77
5.99
8.03
8.53
8.25
10.65
9.52
10.58
14.05
9.52
8.14
80
251.80
EPS₩
351.28
338.55
307.99
345.10
313.05
355.26
398.36
401.35
408.36
402.51
258.31
5.16%
1.63%
—
20.27
EPS growth%
26.01
28.76
27.94
30.00
32.84
30.51
30.41
31.94
30.23
28.53
13.73
30.41
30.12
12
93.51
Bookvalue per sh₩
99.51
93.29
93.47
96.46
85.78
87.82
83.33
78.95
70.59
67.73
356.17
(4.62%)
(4.59%)
—
208.72
FCF per share₩
67.80
72.85
63.97
68.54
70.10
65.09
64.26
64.08
56.11
59.46
350.04
(3.24%)
(1.55%)
—
361.34
Dividend per sh₩
367.29
374.50
400.26
450.07
423.10
445.44
438.57
491.37
483.45
549.43
259.84
5.36%
5.41%
—
25.78
Div yield (avg)%
29.25
28.42
26.61
28.08
28.87
28.53
27.46
29.85
27.65
29.92
23.99
28.53
28.47
76
9.26
Payout ratio%
2.69
1.45
0.40
2.82
0.40
0.40
0.40
2.34
3.36
3.57
27.53
2.34
1.89
30
39.99
Shares (diluted)M
82.96
91.74
98.65
116.8
127.4
131.8
146.9
152.8
170.5
190.0
40.65
8.32%
9.56%
10
7.65
Buyback yield%
5.36
3.93
4.14
5.27
8.04
6.04
7.97
10.26
9.10
9.97
5.75
9.10
7.00
29
1.349
D/E ratiox
0.538
0.574
0.517
0.471
0.424
0.474
0.467
0.438
0.429
0.421
1.077
0.438
0.469
55
22.59
Enterprise value₩B
2.666
3.082
3.461
3.694
4.460
5.372
6.486
6.386
7.564
7.518
10.13
11.01%
10.78%
91
4.130
LT debt₩B
28.85
31.96
33.19
30.12
32.97
36.51
39.54
42.67
41.76
39.19
22.16
3.52%
3.35%
45
Revenue
₩25.69B
1.73%
1.00×
Cost of revenue
₩16.57B
1.58%
0.99×
Operating expenses
₩5.797B
1.92%
1.02×
Goodwill & intangibles
15.82%
Spread over hurdle
52.13%