5.668
Revenue₩B
18.04
18.07
18.18
18.09
18.09
17.82
17.79
18.24
18.00
18.52
6.124
0.47%
0.44%
83
8.01
Revenue growth%
1.92
3.55
0.63
2.87
4.49
2.93
0.40
0.40
2.74
0.64
11.68
0.64
2.33
47
27.10
Gross margin%
8.50
9.19
11.06
9.27
8.00
10.49
11.82
12.56
12.45
13.43
12.62
12.45
10.77
90
10.63
Operating margin%
15.22
16.42
13.68
14.80
17.15
19.56
19.95
17.35
19.64
19.85
22.00
19.64
17.25
35
28.84
Net margin%
5.85
4.80
4.51
4.49
7.42
4.70
5.34
4.83
4.19
2.48
12.80
4.70
4.75
71
29.04
P/E ratio (avg)x
18.73
18.37
19.81
21.85
24.61
22.65
21.66
21.48
24.17
24.42
15.60
22.65
21.76
90
33.09
EV/EBITx
47.16
49.18
55.66
57.76
59.53
63.00
69.82
68.35
68.01
75.77
26.12
68.35
61.26
15
14.32
FCF yield (avg)%
8.10
6.91
6.48
9.04
9.80
12.55
12.04
11.98
11.17
12.56
12.76
12.04
10.48
24
21.70
FCF margin%
18.21
19.35
18.50
20.10
17.34
16.81
18.35
17.00
18.44
20.12
9.16
18.35
18.40
53
1.615
FCF / Net incomex
1.366
1.630
1.692
1.680
1.757
1.948
2.328
2.614
2.983
3.254
1.685
2.614
1.853
73
12.77
ROIC%
18.88
21.17
20.36
19.18
21.50
18.85
15.90
13.47
12.58
15.24
5.02
15.24
18.86
45
23.44
Return on equity%
12.04
11.33
9.44
7.73
8.87
9.95
11.87
9.13
6.59
9.28
14.06
9.28
9.36
50
14.96
Return on assets%
4.00
6.27
6.92
4.03
6.40
3.94
3.60
1.74
2.70
3.96
23.26
3.60
3.98
63
75.04
EPS₩
82.61
85.14
80.10
70.30
64.70
65.44
67.56
63.47
67.29
67.90
80.62
0.97%
(1.10%)
—
12.22
EPS growth%
28.14
29.14
28.55
29.73
26.86
24.30
25.68
27.37
29.50
29.06
15.74
27.37
28.34
24
57.19
Bookvalue per sh₩
126.45
129.71
147.72
142.58
157.24
179.68
196.08
225.16
257.54
294.36
109.14
13.36%
9.74%
—
56.17
FCF per share₩
24.78
29.46
33.01
32.75
34.75
37.13
36.39
37.04
41.98
43.91
105.33
4.79%
7.25%
—
94.19
Dividend per sh₩
22.75
25.32
27.78
27.00
27.68
24.59
26.16
25.61
27.63
27.46
47.87
(0.16%)
1.84%
—
3.51
Div yield (avg)%
3.06
0.66
0.40
0.40
3.03
5.80
6.18
8.86
7.88
10.35
21.54
7.88
4.43
27
18.69
Payout ratio%
12.00
12.94
14.08
15.18
17.69
19.29
20.37
17.84
16.76
14.94
9.15
17.84
15.97
53
75.67
Shares (diluted)M
73.86
80.07
86.87
85.24
78.55
78.59
83.43
79.27
81.15
85.08
76.48
1.61%
0.31%
63
16.85
Buyback yield%
27.58
29.27
29.94
27.07
26.37
28.93
31.84
34.40
36.34
38.78
20.43
34.40
29.61
76
0.809
D/E ratiox
0.350
0.369
0.339
0.315
0.316
0.319
0.302
0.298
0.277
0.249
1.718
0.298
0.316
37
0.868
Enterprise value₩B
5.367
5.233
4.911
4.658
4.250
4.095
4.109
4.078
3.611
3.787
12.33
(2.28%)
(3.58%)
86
13.22
LT debt₩B
9.888
11.61
12.55
12.42
13.05
14.05
15.53
17.10
20.25
22.97
13.34
11.97%
8.88%
42
Revenue
₩18.52B
0.44%
1.00×
Cost of revenue
₩11.67B
0.46%
1.00×
Operating expenses
₩2.716B
0.24%
0.98×
Spread over hurdle
14.18%