8.775
Revenue₩B
17.00
17.22
18.09
18.46
18.99
19.87
20.81
21.20
21.44
22.11
9.718
3.08%
2.77%
52
17.04
Revenue growth%
23.21
24.71
21.74
23.75
21.48
23.85
23.29
25.35
23.94
25.79
22.90
23.94
23.80
8
3.82
Gross margin%
21.37
23.57
26.07
26.46
25.83
28.05
27.02
29.91
32.39
33.84
6.39
29.91
26.74
38
19.72
Operating margin%
6.39
3.69
3.82
5.31
2.64
3.83
5.99
6.13
6.32
6.66
13.95
6.13
5.65
7
3.68
Net margin%
15.03
17.15
18.68
16.79
16.93
19.48
19.47
18.99
19.96
20.52
20.80
19.48
18.83
35
18.49
P/E ratio (avg)x
20.16
21.44
21.91
23.30
24.38
23.55
20.69
19.69
20.17
19.47
19.01
20.17
21.07
69
22.35
EV/EBITx
24.85
21.72
23.83
26.09
27.10
28.17
27.21
29.20
26.02
24.16
12.20
27.21
26.06
48
21.12
FCF yield (avg)%
24.15
26.98
25.08
25.04
26.56
29.44
27.82
25.23
23.94
22.17
14.07
25.23
25.16
27
26.33
FCF margin%
24.32
25.62
24.99
24.13
24.48
27.42
27.92
30.75
29.50
28.97
6.01
28.97
26.52
74
0.525
FCF / Net incomex
0.195
0.221
0.235
0.232
0.268
0.274
0.309
0.302
0.308
0.325
1.285
0.308
0.271
43
28.73
ROIC%
16.20
17.62
18.13
15.46
14.80
17.30
16.63
14.30
12.20
12.05
24.97
14.30
15.83
36
17.25
Return on equity%
5.99
6.92
5.48
6.70
8.26
9.46
7.01
9.10
6.79
4.14
23.08
7.01
6.85
8
26.57
Return on assets%
29.66
31.94
29.96
27.55
29.49
32.39
35.12
34.91
33.13
35.70
21.48
34.91
32.17
71
77.18
EPS₩
27.37
30.21
33.36
32.68
32.62
36.24
39.22
44.69
40.89
40.64
83.67
4.50%
2.98%
—
22.34
EPS growth%
11.94
12.85
10.20
9.16
6.38
5.87
3.41
3.91
1.74
3.72
26.83
3.72
6.13
28
177.05
Bookvalue per sh₩
57.51
59.22
60.97
53.72
48.07
47.96
42.17
42.40
40.47
41.45
151.20
(2.92%)
(4.38%)
—
121.18
FCF per share₩
97.86
102.63
109.33
100.41
114.86
113.31
108.79
106.50
102.07
102.19
110.23
(2.31%)
(0.40%)
—
45.15
Dividend per sh₩
75.37
72.71
72.27
76.66
67.53
64.63
66.99
72.02
71.02
61.91
106.06
(1.72%)
(2.85%)
—
7.46
Div yield (avg)%
6.99
6.01
7.01
5.99
7.29
9.50
9.80
12.31
10.44
11.72
17.11
10.44
8.40
74
2.39
Payout ratio%
23.52
20.89
19.11
17.00
17.67
15.21
16.45
17.61
19.99
17.04
27.40
17.04
17.64
29
51.34
Shares (diluted)M
44.71
40.10
37.84
38.05
39.43
36.31
39.38
35.71
32.07
32.72
52.79
(3.66%)
(4.18%)
24
5.39
Buyback yield%
25.83
28.11
27.20
28.40
27.91
28.97
29.41
29.46
28.65
31.41
23.53
29.41
28.53
31
0.869
D/E ratiox
1.531
1.692
1.938
2.207
2.326
2.161
2.246
2.582
2.702
2.550
0.513
2.550
2.226
86
11.04
Enterprise value₩B
11.07
11.34
12.37
12.87
13.46
14.11
14.53
14.25
13.80
12.35
19.10
(1.70%)
0.18%
18
24.02
LT debt₩B
15.18
13.49
13.24
12.71
11.05
9.883
9.342
9.565
9.625
10.26
21.95
(1.47%)
(4.43%)
16
Revenue
₩22.11B
2.77%
1.00×
Cost of revenue
₩15.01B
2.53%
0.98×
Operating expenses
₩4.565B
3.25%
1.05×
Spread over hurdle
12.80%