5.041
Revenue₩B
14.38
15.58
16.69
17.92
19.65
21.53
22.99
24.21
25.73
27.94
5.585
7.30%
7.76%
45
3.79
Revenue growth%
8.77
7.47
9.09
8.90
10.24
11.48
13.81
13.37
10.67
13.48
28.89
13.37
10.45
93
23.63
Gross margin%
30.99
30.48
30.65
29.51
29.48
27.48
27.52
26.43
26.34
29.28
7.83
27.48
29.38
17
8.96
Operating margin%
5.94
6.18
3.37
0.78
0.64
1.03
4.00
2.68
4.89
7.32
28.89
4.00
3.68
41
5.35
Net margin%
31.21
28.90
27.96
28.77
28.71
31.56
29.17
29.13
28.10
29.79
5.94
29.17
29.02
84
12.05
P/E ratio (avg)x
15.20
17.38
18.20
20.28
21.19
23.88
24.44
25.80
26.82
27.63
16.15
25.80
22.54
27
34.18
EV/EBITx
6.444
6.144
6.614
6.907
6.440
5.945
5.875
5.715
5.211
4.456
37.88
5.715
6.045
68
25.16
FCF yield (avg)%
36.03
35.25
32.54
34.93
35.78
33.05
31.48
29.69
30.81
32.08
22.39
31.48
32.79
30
20.69
FCF margin%
23.42
24.32
22.54
22.35
24.29
23.29
21.88
23.62
21.82
22.94
26.71
22.94
23.11
67
1.617
FCF / Net incomex
0.329
0.391
0.444
0.511
0.570
0.585
0.635
0.620
0.674
0.735
1.383
0.635
0.577
55
27.51
ROIC%
1.51
0.40
0.71
0.40
0.40
1.05
3.00
1.00
2.62
2.83
6.41
2.62
1.03
49
13.13
Return on equity%
26.22
28.40
26.82
27.97
30.55
33.04
30.92
32.79
34.27
31.64
6.91
32.79
30.73
59
15.40
Return on assets%
26.40
28.10
25.92
27.57
25.84
24.52
26.51
25.51
26.79
25.50
6.58
25.51
26.16
82
153.34
EPS₩
637.83
651.30
734.51
678.20
677.55
634.52
704.86
747.61
676.94
710.31
168.58
0.95%
1.36%
—
8.53
EPS growth%
23.86
24.45
25.98
27.49
24.82
26.11
24.71
27.09
26.78
26.43
12.10
26.43
26.04
54
730.20
Bookvalue per sh₩
187.49
170.82
154.05
173.38
156.02
146.24
156.09
157.99
179.78
195.44
818.86
4.61%
(0.31%)
—
541.03
FCF per share₩
132.47
137.86
127.21
126.71
113.78
100.53
108.76
99.49
107.89
102.37
382.32
(2.09%)
(3.13%)
—
575.29
Dividend per sh₩
1,299
1,427
1,469
1,700
1,988
2,034
1,971
2,182
2,271
2,685
547.07
6.20%
8.86%
—
4.51
Div yield (avg)%
4.43
3.71
5.38
6.47
7.04
9.15
11.35
13.34
14.83
12.39
11.58
12.39
8.10
13
16.69
Payout ratio%
7.60
8.92
7.29
6.07
8.49
10.61
10.27
12.30
9.31
6.65
4.38
10.27
8.71
65
16.58
Shares (diluted)M
17.71
17.60
19.12
17.08
16.25
14.80
14.45
13.89
12.71
13.63
16.55
(3.45%)
(2.88%)
72
25.90
Buyback yield%
25.44
27.67
26.77
24.53
24.09
23.69
26.27
23.73
23.48
23.24
2.05
23.69
24.31
70
0.758
D/E ratiox
1.015
1.033
1.153
1.240
1.319
1.308
1.320
1.432
1.445
1.350
0.262
1.350
1.313
36
23.59
Enterprise value₩B
18.05
17.21
17.23
18.46
19.61
16.88
15.86
15.50
13.91
15.02
16.62
(5.20%)
(2.38%)
29
10.37
LT debt₩B
3.600
3.757
4.000
4.346
4.501
3.883
3.335
2.858
2.617
2.385
3.351
(11.93%)
(3.27%)
94
Revenue
₩27.94B
7.76%
1.00×
Cost of revenue
₩14.63B
7.32%
0.96×
Operating expenses
₩3.978B
9.14%
1.14×
Return on capital
120.97%
Spread over hurdle
111.19%