42.35
Revenue₩B
49.15
49.93
52.84
55.20
58.16
61.10
61.76
62.70
65.27
67.56
44.18
3.04%
3.61%
7
2.66
Revenue growth%
0.41
3.26
4.00
5.77
7.39
6.26
3.44
2.60
4.11
2.91
27.65
3.44
3.72
46
12.66
Gross margin%
11.04
12.34
14.61
14.57
16.98
17.41
18.15
18.89
18.80
19.99
12.54
18.80
17.20
42
5.14
Operating margin%
6.49
5.72
4.10
6.26
8.02
8.19
7.16
4.18
1.78
0.40
15.18
4.18
5.99
82
27.32
Net margin%
30.15
33.12
30.30
29.93
27.04
29.66
27.22
26.44
27.58
29.14
6.71
27.58
29.40
44
6.109
P/E ratio (avg)x
8.181
8.866
8.882
9.737
9.076
10.33
9.456
9.443
9.537
10.32
22.07
9.537
9.449
14
36.60
EV/EBITx
24.05
26.08
27.48
27.89
27.72
28.17
26.15
27.72
26.90
29.30
29.90
27.72
27.60
53
29.94
FCF yield (avg)%
24.10
21.30
22.40
23.59
21.65
23.34
22.01
23.89
25.49
24.71
28.66
23.89
23.47
32
21.53
FCF margin%
29.59
26.62
26.60
27.56
27.96
29.65
31.39
28.41
29.39
30.63
23.54
29.65
28.90
75
1.722
FCF / Net incomex
1.907
2.064
2.061
2.052
2.230
2.596
2.457
2.640
2.750
3.220
0.526
2.640
2.344
83
25.00
ROIC%
9.50
6.59
8.65
6.69
8.19
6.67
7.60
9.98
9.13
8.84
28.10
8.84
8.42
50
5.96
Return on equity%
10.63
9.78
6.82
5.40
7.93
5.83
7.13
6.94
7.99
6.92
20.29
6.94
7.04
78
15.48
Return on assets%
17.94
19.23
20.97
21.10
22.78
24.82
22.18
20.34
22.47
21.87
9.22
22.18
21.48
76
135.01
EPS₩
934.80
960.87
907.19
936.21
870.63
796.84
756.64
710.95
690.38
767.38
143.19
(2.49%)
(2.17%)
—
29.46
EPS growth%
4.14
1.61
0.40
2.29
2.88
5.81
3.88
6.27
6.98
6.65
2.33
6.27
4.01
11
328.60
Bookvalue per sh₩
268.17
291.63
296.58
312.84
283.22
309.56
293.07
262.25
247.67
250.02
736.57
(2.46%)
0.25%
—
701.16
FCF per share₩
260.71
245.66
255.41
246.49
227.80
250.00
280.23
256.28
262.80
288.10
403.11
4.81%
(0.17%)
—
443.21
Dividend per sh₩
262.23
251.35
252.77
252.56
293.72
328.11
314.73
318.55
338.42
338.83
898.42
2.90%
3.56%
—
25.14
Div yield (avg)%
7.23
9.62
8.65
8.25
6.24
4.41
2.36
2.76
0.80
3.41
8.44
2.76
5.32
68
27.32
Payout ratio%
8.41
8.77
10.58
9.95
8.52
7.84
9.44
11.99
11.38
11.60
5.28
11.38
9.70
32
38.03
Shares (diluted)M
34.90
37.46
37.33
33.86
29.67
30.81
27.00
24.05
22.42
21.33
38.16
(6.39%)
(5.54%)
41
20.61
Buyback yield%
2.58
1.97
4.93
7.01
7.07
8.71
11.21
8.68
11.09
10.88
10.73
10.88
7.88
30
1.789
D/E ratiox
0.984
1.024
1.082
1.048
1.072
0.972
1.002
0.975
1.071
1.020
0.894
1.002
1.022
69
38.44
Enterprise value₩B
46.01
44.85
48.47
50.97
56.67
65.30
75.13
85.39
93.03
112.3
42.84
14.67%
9.04%
86
9.970
LT debt₩B
21.68
20.39
18.61
16.56
17.38
17.51
16.13
16.84
16.06
16.29
46.21
(1.28%)
(2.29%)
18
Revenue
₩67.56B
3.61%
1.00×
Cost of revenue
₩36.31B
3.93%
1.03×
Operating expenses
₩8.168B
2.68%
0.91×
Goodwill & intangibles
15.06%
Spread over hurdle
14.01%