17.40
Revenue₩B
15.23
16.22
18.03
19.64
21.74
23.68
25.80
27.61
29.78
32.38
19.44
8.29%
8.93%
58
13.72
Revenue growth%
6.72
8.94
9.01
9.03
9.62
7.75
5.35
6.23
5.63
4.23
29.86
5.63
7.23
63
24.42
Gross margin%
18.56
17.50
18.33
17.35
19.86
21.68
24.41
22.29
22.37
20.19
4.74
22.29
20.03
32
11.15
Operating margin%
21.68
21.71
21.86
20.77
17.83
17.53
18.26
20.72
21.89
19.29
3.89
19.29
20.74
40
29.62
Net margin%
22.64
22.44
22.83
21.29
23.56
20.93
23.67
22.29
20.48
19.00
4.70
20.93
22.36
74
22.30
P/E ratio (avg)x
14.06
12.30
10.55
9.663
8.827
7.925
6.782
7.094
6.039
5.707
19.77
6.782
8.376
12
12.04
EV/EBITx
50.99
58.78
69.00
70.48
74.56
88.72
101.7
111.3
117.6
135.3
36.43
111.3
81.64
65
17.56
FCF yield (avg)%
8.65
9.68
9.29
6.79
4.40
6.09
3.79
2.57
5.04
4.14
6.72
4.14
5.56
8
17.17
FCF margin%
9.73
10.34
12.86
10.84
13.51
11.94
14.80
11.98
12.30
14.20
18.57
12.30
12.14
70
0.341
FCF / Net incomex
0.159
0.147
0.154
0.159
0.154
0.169
0.183
0.204
0.196
0.195
0.517
0.195
0.164
49
10.38
ROIC%
8.16
10.35
12.17
9.44
8.97
10.18
11.60
11.46
12.68
11.53
18.32
11.53
10.90
92
17.72
Return on equity%
6.86
6.32
7.57
7.75
10.74
12.99
13.23
16.00
14.76
16.16
25.29
14.76
11.86
91
23.29
Return on assets%
11.71
11.74
12.20
11.83
12.37
9.38
9.40
10.68
10.90
10.55
21.99
10.55
11.31
35
747.08
EPS₩
329.23
329.84
372.99
349.50
367.77
370.91
401.12
410.82
444.14
511.22
785.63
6.81%
5.12%
—
25.44
EPS growth%
22.48
19.74
17.19
19.93
18.68
21.22
23.18
25.37
26.15
27.85
23.39
25.37
21.85
17
1,112
Bookvalue per sh₩
1,427
1,485
1,435
1,550
1,328
1,127
1,176
1,220
1,232
1,310
1,024
(0.28%)
(2.43%)
—
361.25
FCF per share₩
860.41
840.72
908.92
1,011
1,026
1,040
1,102
1,177
1,316
1,329
469.46
5.30%
4.65%
—
611.63
Dividend per sh₩
1,134
1,081
1,056
1,148
1,169
1,060
1,150
1,124
1,207
1,258
1,028
1.48%
1.51%
—
2.31
Div yield (avg)%
23.61
23.66
22.25
21.91
24.52
26.81
26.20
23.21
23.60
26.08
15.37
26.08
23.64
13
11.69
Payout ratio%
17.13
18.92
16.95
14.09
16.62
14.86
14.55
15.51
16.20
15.54
15.19
15.51
15.87
92
12.09
Shares (diluted)M
14.67
13.96
15.90
16.24
17.86
18.77
18.50
19.39
20.65
23.93
12.45
6.02%
4.92%
64
9.72
Buyback yield%
28.29
30.28
31.38
32.64
34.94
32.29
33.38
30.59
28.12
28.90
17.55
30.59
30.98
12
0.318
D/E ratiox
0.806
0.751
0.826
0.853
0.889
0.978
0.883
0.982
1.069
1.194
0.233
0.982
0.886
5
34.56
Enterprise value₩B
26.40
26.45
26.11
27.83
28.71
34.63
40.98
41.03
41.55
48.29
26.56
10.96%
7.09%
31
3.880
LT debt₩B
31.40
30.48
33.37
35.97
37.89
34.31
33.85
31.11
27.55
26.26
30.93
(7.07%)
(1.37%)
27
Revenue
₩32.38B
8.93%
1.00×
Cost of revenue
₩20.50B
8.77%
0.99×
Operating expenses
₩8.026B
9.42%
1.05×
Spread over hurdle
(4.65%)