6.829
Revenue₩B
12.21
12.68
13.08
13.68
14.36
14.48
15.20
15.91
16.66
16.80
7.536
3.20%
3.31%
14
23.92
Revenue growth%
23.87
23.97
25.69
24.83
26.82
24.26
26.08
28.09
30.32
32.16
17.06
28.09
25.89
32
12.37
Gross margin%
6.63
8.13
8.06
6.60
7.50
6.42
8.18
9.02
10.06
9.07
2.94
9.02
8.10
47
27.13
Operating margin%
33.51
31.22
31.31
30.59
30.13
27.74
30.56
30.68
30.27
33.17
9.07
30.56
30.63
37
24.04
Net margin%
5.47
3.79
5.66
5.52
6.46
4.60
1.67
4.08
2.85
3.10
4.74
3.10
4.34
32
15.07
P/E ratio (avg)x
15.43
16.93
19.66
21.10
21.40
20.66
21.42
20.71
24.67
27.03
32.06
21.42
20.90
34
21.26
EV/EBITx
6.091
5.500
4.841
4.948
4.636
4.822
4.238
3.823
4.241
4.023
18.93
4.238
4.729
46
8.22
FCF yield (avg)%
11.37
9.62
9.09
6.37
9.37
8.84
10.17
12.37
10.91
10.57
20.95
10.57
9.90
47
4.92
FCF margin%
7.96
7.85
7.94
10.16
9.08
8.33
8.23
7.69
8.14
7.26
4.04
8.14
8.05
82
1.757
FCF / Net incomex
1.147
1.069
0.959
0.863
0.937
0.989
0.940
0.807
0.843
0.905
0.342
0.905
0.938
17
17.06
ROIC%
27.78
29.04
27.10
27.64
27.67
27.38
29.44
30.65
30.86
32.34
14.74
30.65
28.41
20
19.86
Return on equity%
23.23
22.65
22.37
23.90
24.84
26.94
24.32
24.50
22.37
22.04
8.93
24.32
23.57
12
8.36
Return on assets%
2.97
3.14
3.34
1.23
2.22
2.89
3.66
1.30
0.40
0.40
20.72
1.30
2.55
18
205.69
EPS₩
358.66
360.50
385.30
428.52
380.54
354.12
347.21
310.83
305.29
275.24
224.26
(6.27%)
(1.71%)
—
9.84
EPS growth%
8.40
7.06
10.03
7.98
8.64
9.32
10.82
12.66
13.90
14.56
23.87
12.66
9.68
18
152.67
Bookvalue per sh₩
236.07
237.82
259.94
255.39
291.15
315.23
368.26
422.41
431.56
437.41
65.39
8.48%
7.71%
—
346.52
FCF per share₩
77.22
81.99
75.14
74.71
70.59
71.37
69.01
73.59
74.40
65.76
135.64
(1.41%)
(2.33%)
—
306.31
Dividend per sh₩
350.98
329.28
305.63
275.67
294.29
300.99
319.51
312.87
309.33
322.58
101.88
1.85%
(0.10%)
—
26.32
Div yield (avg)%
8.48
7.67
9.15
7.55
8.75
10.28
7.50
5.45
7.41
10.36
24.58
7.50
8.08
34
16.14
Payout ratio%
24.20
26.21
25.81
24.20
22.17
20.97
22.75
19.80
19.08
21.26
15.09
20.97
22.46
90
10.96
Shares (diluted)M
10.88
11.64
12.60
12.74
13.70
14.49
14.18
15.74
15.69
17.31
11.35
4.79%
4.18%
81
17.51
Buyback yield%
3.56
1.18
0.40
0.40
0.40
0.40
1.64
4.25
5.94
6.31
9.76
4.25
1.41
21
0.998
D/E ratiox
0.906
0.970
0.998
0.880
0.817
0.795
0.803
0.787
0.696
0.665
0.371
0.787
0.810
30
8.012
Enterprise value₩B
3.197
3.274
3.404
3.406
3.677
3.754
3.947
3.840
3.779
3.496
1.997
(1.01%)
1.64%
12
8.737
LT debt₩B
18.62
19.07
21.30
21.51
22.74
22.26
21.43
19.95
22.63
23.27
7.945
0.47%
1.59%
45
Revenue
₩16.80B
3.31%
1.00×
Cost of revenue
₩11.20B
3.07%
0.98×
Operating expenses
₩1.821B
3.14%
0.98×
Goodwill & intangibles
16.26%
Spread over hurdle
62.69%