7.385
Revenue₩B
5.913
6.128
6.653
7.145
7.476
7.976
8.583
9.152
9.876
10.34
7.708
6.69%
6.56%
47
4.63
Revenue growth%
16.34
16.13
15.04
16.49
18.96
18.58
18.39
16.00
13.93
14.76
23.94
16.00
16.24
84
8.71
Gross margin%
5.63
5.45
5.67
5.55
7.73
10.68
11.97
10.30
9.89
12.40
11.29
10.68
8.81
85
4.82
Operating margin%
14.71
14.25
15.99
13.75
14.00
11.61
9.48
9.97
7.00
4.07
15.83
9.48
12.68
91
18.19
Net margin%
19.74
20.04
21.05
21.75
20.96
22.07
20.86
19.41
20.22
23.17
5.04
20.86
20.91
36
8.286
P/E ratio (avg)x
5.891
5.657
5.746
5.188
4.989
5.464
5.768
5.049
5.469
5.744
9.032
5.469
5.563
25
26.69
EV/EBITx
29.78
33.85
36.33
36.63
33.44
34.27
34.60
34.74
31.71
32.39
34.56
34.27
34.06
56
13.22
FCF yield (avg)%
13.59
14.55
17.41
14.43
12.57
11.55
13.57
12.98
14.24
13.19
19.35
13.19
13.58
73
22.69
FCF margin%
22.67
22.25
21.08
18.92
17.81
17.53
18.68
17.71
15.16
15.98
28.75
17.53
18.25
45
1.296
FCF / Net incomex
1.175
1.320
1.338
1.404
1.302
1.239
1.236
1.324
1.504
1.534
1.761
1.324
1.322
24
11.01
ROIC%
24.19
21.43
20.81
23.15
23.18
21.83
23.92
23.18
25.53
25.13
17.03
23.92
23.18
88
18.21
Return on equity%
21.27
22.70
22.73
20.42
22.30
23.81
23.43
21.75
20.81
22.08
17.65
22.08
22.19
33
25.01
Return on assets%
12.83
14.23
17.09
18.65
19.40
21.38
22.54
21.82
22.18
21.53
16.80
21.82
20.39
69
307.14
EPS₩
276.72
299.06
291.10
307.67
310.66
288.77
313.66
278.53
248.48
229.19
313.48
(5.90%)
(2.82%)
—
24.34
EPS growth%
13.54
12.73
15.20
14.14
13.78
12.38
11.53
10.85
12.42
12.31
3.54
12.31
12.58
7
57.97
Bookvalue per sh₩
223.97
257.56
251.67
265.67
287.66
303.16
291.68
273.62
314.45
361.29
125.38
4.66%
5.29%
—
114.24
FCF per share₩
220.38
203.27
205.41
205.77
224.73
221.97
201.05
207.55
218.62
243.68
214.86
1.63%
1.28%
—
65.87
Dividend per sh₩
216.66
216.01
244.39
247.65
253.45
292.77
337.75
369.60
352.69
350.75
305.73
6.71%
5.81%
—
8.44
Div yield (avg)%
12.81
15.39
15.58
16.79
16.12
13.73
12.92
14.40
17.10
17.19
2.57
14.40
15.49
41
9.31
Payout ratio%
10.53
8.40
7.45
8.84
8.67
8.54
9.08
7.21
4.91
3.14
20.59
7.21
8.47
75
14.61
Shares (diluted)M
13.53
13.19
14.71
13.50
12.18
11.38
11.96
11.45
10.86
12.11
15.22
(0.11%)
(0.68%)
46
20.26
Buyback yield%
16.63
14.29
13.94
13.19
13.01
14.86
15.88
15.10
12.84
10.36
22.07
14.86
14.11
20
0.689
D/E ratiox
0.229
0.247
0.219
0.225
0.194
0.198
0.206
0.184
0.162
0.158
0.805
0.184
0.202
14
0.694
Enterprise value₩B
10.38
10.37
11.55
12.06
11.16
11.04
10.39
11.01
10.52
11.05
8.666
(0.20%)
1.90%
55
5.074
LT debt₩B
7.806
7.490
7.215
7.968
7.669
7.921
8.789
8.426
9.569
9.575
4.673
4.54%
2.54%
19
Revenue
₩10.34B
6.56%
1.00×
Cost of revenue
₩6.398B
6.53%
1.00×
Operating expenses
₩2.288B
6.73%
1.02×
Spread over hurdle
55.17%