5.050
Revenue₩B
9.731
9.957
10.29
10.46
10.84
11.40
12.13
12.46
13.17
13.47
5.303
4.45%
3.75%
75
19.51
Revenue growth%
6.65
5.66
5.35
7.56
7.73
4.84
5.62
8.58
7.39
5.15
5.81
5.62
6.15
53
25.66
Gross margin%
29.51
32.32
30.64
32.22
34.71
33.57
35.56
37.37
39.08
37.68
13.76
37.37
34.14
45
9.37
Operating margin%
12.89
10.93
11.48
13.40
15.51
13.00
14.07
16.43
16.03
17.50
27.80
16.03
13.74
18
18.48
Net margin%
18.10
18.50
16.02
13.12
13.70
14.16
12.99
10.01
8.70
6.03
26.51
10.01
13.41
81
13.81
P/E ratio (avg)x
11.61
11.14
11.71
12.93
13.56
13.80
13.97
15.10
16.78
18.78
35.89
15.10
13.68
33
16.48
EV/EBITx
10.73
9.204
8.211
7.218
6.718
7.131
6.093
6.028
6.068
5.246
32.79
6.068
6.924
51
19.23
FCF yield (avg)%
22.45
24.07
22.19
19.72
20.17
21.66
21.63
21.38
22.57
21.50
9.08
21.63
21.65
46
9.13
FCF margin%
12.14
10.01
7.98
7.95
5.23
5.06
6.79
6.99
8.63
8.59
8.42
6.99
7.96
44
1.196
FCF / Net incomex
0.488
0.487
0.567
0.612
0.640
0.675
0.702
0.796
0.787
0.767
0.868
0.767
0.658
49
16.92
ROIC%
17.23
19.50
20.07
23.02
24.23
26.50
24.38
26.14
26.82
27.02
4.66
26.50
24.30
52
9.80
Return on equity%
8.35
6.59
3.99
5.16
6.42
7.19
7.89
9.36
6.53
5.60
11.99
7.19
6.56
33
26.10
Return on assets%
0.40
0.40
0.73
2.15
0.63
2.16
2.17
0.40
1.68
0.40
28.00
1.68
0.68
47
295.80
EPS₩
233.97
232.18
219.59
205.69
221.28
218.76
185.82
190.90
171.01
180.12
304.38
(4.03%)
(2.57%)
—
7.41
EPS growth%
13.17
13.95
14.95
14.51
13.97
13.90
13.93
11.14
13.83
13.81
25.59
13.83
13.91
59
309.96
Bookvalue per sh₩
176.65
176.83
190.86
183.92
172.66
155.66
161.92
148.39
157.08
141.84
397.90
(3.86%)
(3.19%)
—
316.37
FCF per share₩
128.36
122.49
122.68
130.10
153.81
170.96
163.66
177.24
196.90
195.55
227.31
4.92%
5.72%
—
221.14
Dividend per sh₩
172.80
192.40
196.39
209.66
247.96
236.93
260.63
274.88
273.19
270.24
114.58
1.74%
4.68%
—
20.78
Div yield (avg)%
22.95
25.58
26.03
23.36
24.16
25.15
22.55
24.12
27.01
26.17
6.23
25.15
24.66
77
17.87
Payout ratio%
14.87
15.87
13.47
14.61
14.90
15.52
16.78
19.69
17.60
18.68
3.52
17.60
15.69
62
28.08
Shares (diluted)M
37.45
42.20
47.82
45.29
52.23
50.57
52.98
56.34
55.46
58.31
26.71
2.22%
4.81%
41
21.15
Buyback yield%
12.07
10.49
13.07
12.32
13.25
10.55
8.79
5.80
2.90
2.44
20.32
5.80
10.52
10
0.707
D/E ratiox
1.881
1.790
1.680
1.598
1.614
1.659
1.802
1.634
1.693
1.596
0.891
1.659
1.670
45
6.611
Enterprise value₩B
7.608
7.902
7.193
7.327
7.708
6.743
7.024
7.537
7.829
7.784
2.578
0.20%
(0.60%)
47
10.47
LT debt₩B
2.285
2.476
2.680
2.737
2.434
2.543
2.793
2.482
2.345
2.247
5.274
(1.59%)
(0.18%)
16
Revenue
₩13.47B
3.75%
1.00×
Cost of revenue
₩9.432B
3.75%
1.00×
Operating expenses
₩2.665B
3.82%
1.01×
Goodwill & intangibles
16.05%
Spread over hurdle
(6.25%)