5.451
Revenue₩B
26.41
27.84
29.91
31.85
32.81
34.55
36.04
38.68
41.18
43.76
6.010
5.93%
5.77%
32
23.54
Revenue growth%
7.05
7.55
4.77
6.71
3.95
3.83
1.59
2.55
1.62
3.91
25.53
2.55
3.93
15
12.94
Gross margin%
28.41
27.60
29.29
27.15
29.72
27.30
27.37
30.32
32.60
35.04
5.60
30.32
28.85
71
21.40
Operating margin%
19.18
16.72
18.46
20.38
21.04
21.00
20.29
20.20
22.90
22.56
11.37
21.00
20.34
16
15.05
Net margin%
21.45
22.16
19.32
16.63
15.82
14.64
13.98
14.36
16.80
17.81
8.64
14.64
16.72
23
19.98
P/E ratio (avg)x
5.555
5.388
5.239
5.020
4.717
4.239
4.619
4.444
4.178
3.617
30.00
4.239
4.668
16
17.60
EV/EBITx
62.76
62.90
60.84
70.90
75.51
78.90
87.20
95.84
91.44
94.75
24.69
91.44
77.21
48
4.37
FCF yield (avg)%
34.71
35.00
32.63
31.51
33.55
33.13
32.65
31.97
34.10
35.23
20.87
33.13
33.34
24
13.73
FCF margin%
17.18
16.40
19.03
16.12
13.35
10.83
9.13
10.01
12.65
14.32
2.83
10.83
13.84
67
0.435
FCF / Net incomex
0.302
0.338
0.324
0.290
0.293
0.317
0.345
0.336
0.330
0.340
0.262
0.336
0.327
26
14.46
ROIC%
22.34
20.62
22.61
21.82
24.34
26.26
29.24
31.98
29.56
26.64
2.22
29.24
25.30
46
21.28
Return on equity%
5.75
3.73
1.46
2.36
4.35
4.65
5.25
6.48
9.42
7.92
23.14
6.48
4.95
53
2.18
Return on assets%
2.25
1.97
2.68
0.40
2.26
0.40
0.61
0.51
0.40
2.98
11.66
0.51
1.29
31
1,949
EPS₩
858.97
861.55
852.09
833.30
827.87
740.76
700.77
625.50
630.66
641.82
2,018
(4.96%)
(2.69%)
—
2.79
EPS growth%
8.16
11.12
12.80
13.69
13.43
14.27
13.76
13.49
16.04
18.47
15.38
14.27
13.59
7
1,521
Bookvalue per sh₩
1,619
1,599
1,721
1,772
1,718
1,693
1,851
2,103
2,286
2,720
952.33
9.63%
6.09%
—
1,875
FCF per share₩
774.93
728.03
798.82
791.17
855.88
938.85
887.19
936.08
827.55
755.81
764.69
(2.46%)
(0.40%)
—
660.00
Dividend per sh₩
1,574
1,697
1,993
2,324
2,695
3,199
3,270
3,519
3,530
3,366
1,069
4.55%
9.13%
—
26.34
Div yield (avg)%
7.10
8.75
7.78
10.63
12.97
10.51
12.22
9.70
7.77
4.86
24.88
9.70
9.22
67
6.38
Payout ratio%
20.50
22.77
21.46
19.80
18.45
16.40
19.04
20.67
22.69
25.24
20.36
20.67
20.58
82
11.09
Shares (diluted)M
11.35
12.49
10.95
9.930
9.942
10.60
10.82
11.10
11.09
11.30
10.56
2.59%
(0.04%)
31
25.64
Buyback yield%
22.16
19.97
19.54
18.17
19.54
19.75
21.33
18.47
17.78
20.49
29.29
19.75
19.65
45
1.740
D/E ratiox
2.193
2.079
1.939
1.934
2.093
1.959
2.023
2.044
1.865
2.011
0.389
2.011
2.017
18
10.46
Enterprise value₩B
31.80
31.11
29.01
29.87
27.70
30.34
33.34
32.35
32.87
31.52
3.269
2.62%
(0.73%)
7
31.48
LT debt₩B
5.811
6.110
6.889
7.254
7.551
9.070
9.996
10.10
10.74
11.45
32.00
8.68%
8.12%
80
Revenue
₩43.76B
5.77%
1.00×
Cost of revenue
₩29.26B
5.47%
0.97×
Operating expenses
₩9.615B
6.55%
1.08×
Goodwill & intangibles
16.05%
Spread over hurdle
(0.43%)