18.77
Revenue₩B
22.15
22.29
22.39
22.70
23.48
24.20
24.38
24.96
24.98
25.14
20.15
1.38%
1.44%
70
5.48
Revenue growth%
17.88
18.95
18.82
18.81
20.69
19.28
21.27
21.03
23.68
26.45
4.57
21.27
19.98
56
17.65
Gross margin%
15.58
12.65
13.44
11.52
14.50
13.92
16.11
15.90
16.97
15.91
24.49
15.91
15.04
32
6.22
Operating margin%
26.84
27.19
27.39
29.52
28.00
26.46
29.27
27.85
25.70
27.01
26.23
27.01
27.29
16
16.12
Net margin%
14.18
14.59
13.00
10.90
11.63
9.24
9.59
7.54
9.60
7.90
26.52
9.24
10.25
51
13.15
P/E ratio (avg)x
33.96
32.58
36.53
38.00
43.27
40.48
41.86
44.98
50.91
50.05
23.96
44.98
41.17
40
37.87
EV/EBITx
15.74
16.97
16.59
19.07
18.47
19.75
19.51
19.36
21.02
21.39
8.752
19.75
19.22
47
22.76
FCF yield (avg)%
17.87
20.71
21.60
22.27
20.76
22.03
21.10
18.68
18.13
16.53
21.74
18.68
20.73
65
5.84
FCF margin%
17.90
20.82
19.21
21.64
18.73
20.19
23.08
24.45
25.24
24.32
27.28
24.32
21.23
75
1.378
FCF / Net incomex
0.898
0.864
0.833
0.888
0.793
0.822
0.747
0.752
0.789
0.839
0.568
0.789
0.827
93
11.85
ROIC%
4.21
1.88
2.08
2.34
1.86
2.28
4.07
1.36
2.26
1.19
18.80
2.26
2.17
71
21.42
Return on equity%
7.97
9.41
9.48
8.17
8.91
9.11
8.11
10.07
12.54
13.21
13.87
10.07
9.26
77
28.17
Return on assets%
11.53
12.72
15.26
17.39
16.37
14.75
12.77
15.06
14.50
13.64
28.56
14.50
14.62
78
131.14
EPS₩
909.56
947.41
920.50
1,036
1,235
1,384
1,398
1,386
1,366
1,471
140.52
3.55%
5.49%
—
27.19
EPS growth%
18.22
18.48
16.37
18.68
20.71
17.83
20.31
20.85
17.88
20.37
21.17
20.31
18.58
59
293.35
Bookvalue per sh₩
487.83
489.26
447.35
471.92
442.41
436.92
438.14
477.71
495.36
447.15
305.18
0.21%
(1.44%)
—
543.90
FCF per share₩
658.11
720.55
741.58
834.70
863.81
930.43
866.14
969.81
1,099
1,057
722.47
4.12%
4.37%
—
424.06
Dividend per sh₩
822.33
805.44
881.16
954.06
1,066
1,114
1,160
1,215
1,327
1,325
478.51
4.45%
6.06%
—
17.51
Div yield (avg)%
16.85
17.72
19.51
20.91
20.35
22.93
25.81
27.97
26.68
26.38
6.30
26.38
21.92
40
22.10
Payout ratio%
22.38
25.37
25.28
22.58
23.03
21.88
21.74
24.49
21.72
19.75
6.26
21.74
22.48
44
16.69
Shares (diluted)M
20.95
20.93
22.86
21.27
18.77
18.03
16.87
14.92
14.97
14.62
17.54
(4.88%)
(2.92%)
86
18.75
Buyback yield%
26.39
26.71
29.57
28.54
26.25
28.25
30.71
32.82
33.56
34.23
15.27
32.82
29.05
56
1.544
D/E ratiox
0.224
0.254
0.270
0.289
0.345
0.378
0.406
0.408
0.424
0.457
0.307
0.408
0.362
95
4.085
Enterprise value₩B
13.74
14.89
14.57
15.70
14.19
12.60
12.33
11.31
10.90
9.781
16.87
(7.18%)
(3.53%)
6
12.41
LT debt₩B
6.199
6.139
5.988
6.875
6.868
7.654
7.565
9.065
8.846
10.17
8.911
8.16%
5.98%
57
Revenue
₩25.14B
1.44%
1.00×
Cost of revenue
₩17.60B
1.44%
1.00×
Operating expenses
₩3.812B
1.40%
1.00×
Goodwill & intangibles
15.34%
Spread over hurdle
(1.06%)