19.44
Revenue₩B
17.02
17.97
18.75
19.71
20.57
21.00
21.68
22.48
23.31
24.07
20.87
3.19%
3.66%
20
6.61
Revenue growth%
9.29
8.76
9.80
9.47
12.03
12.38
10.70
12.91
11.59
9.89
14.70
11.59
10.30
44
13.33
Gross margin%
17.25
14.59
14.97
12.48
14.61
15.60
14.09
14.07
12.87
12.11
13.23
14.07
14.34
11
23.05
Operating margin%
18.61
18.61
20.29
22.85
24.10
24.78
22.37
22.05
24.44
23.96
7.96
23.96
22.61
87
23.92
Net margin%
13.46
10.88
7.94
7.71
9.01
8.74
8.39
7.21
4.61
6.80
3.31
7.21
8.17
42
37.45
P/E ratio (avg)x
30.74
31.59
32.97
34.34
32.57
33.58
32.60
38.16
44.51
48.51
7.052
38.16
33.28
44
12.88
EV/EBITx
42.09
44.24
44.79
44.09
42.66
48.02
56.43
65.39
72.97
77.73
32.89
65.39
46.41
38
21.86
FCF yield (avg)%
9.81
12.10
9.23
11.56
12.79
15.32
16.39
15.05
12.40
15.38
15.95
15.32
12.59
62
3.98
FCF margin%
24.42
25.69
25.31
25.00
22.39
20.23
21.25
23.87
22.54
21.48
6.98
21.48
23.21
73
0.438
FCF / Net incomex
0.779
0.672
0.589
0.636
0.632
0.690
0.737
0.737
0.674
0.678
1.458
0.690
0.676
5
8.78
ROIC%
26.69
25.85
27.01
24.77
26.11
27.12
29.64
28.99
29.11
30.50
24.78
29.11
27.07
60
10.49
Return on equity%
26.37
23.70
21.77
20.73
22.85
20.29
19.13
19.60
21.81
22.52
25.82
20.29
21.79
21
27.39
Return on assets%
26.13
26.87
29.08
30.57
30.97
29.72
31.06
29.06
29.38
29.97
18.26
29.72
29.55
55
277.71
EPS₩
161.99
178.30
197.56
216.92
223.22
248.62
268.23
250.44
266.64
280.05
301.48
4.64%
6.11%
—
20.80
EPS growth%
24.87
25.36
23.44
20.52
19.52
17.34
16.05
18.09
17.82
18.22
17.49
17.82
18.87
89
38.84
Bookvalue per sh₩
124.08
129.84
129.96
115.32
107.32
92.42
80.33
87.63
79.84
84.63
191.40
(4.64%)
(3.98%)
—
230.28
FCF per share₩
63.11
56.68
55.84
57.72
55.75
58.84
50.95
53.95
57.67
57.83
283.12
0.73%
(2.36%)
—
178.55
Dividend per sh₩
114.81
110.49
120.20
130.96
119.41
124.65
124.06
138.77
152.33
169.55
89.77
7.26%
3.02%
—
9.65
Div yield (avg)%
0.45
0.40
2.11
0.40
1.50
0.40
2.95
2.08
1.03
3.29
12.54
2.08
1.27
47
17.30
Payout ratio%
12.65
10.60
11.20
12.31
10.18
12.91
11.35
10.75
10.11
7.21
11.31
10.75
10.97
73
45.23
Shares (diluted)M
67.40
78.49
80.64
87.15
91.84
90.26
94.43
97.86
100.6
115.2
44.15
4.64%
6.82%
75
10.25
Buyback yield%
8.69
10.59
7.83
6.74
7.16
5.22
4.49
3.36
1.27
0.40
16.67
3.36
5.98
51
0.324
D/E ratiox
1.695
1.826
1.683
1.649
1.574
1.642
1.810
1.797
1.946
2.123
0.403
1.810
1.746
45
13.60
Enterprise value₩B
5.819
5.738
5.449
5.197
5.780
5.869
6.574
7.136
6.711
6.778
17.67
3.24%
2.33%
25
22.68
LT debt₩B
18.00
17.63
21.10
25.67
28.90
32.85
32.68
36.69
44.07
51.10
4.597
12.08%
11.34%
20
Revenue
₩24.07B
3.66%
1.00×
Cost of revenue
₩13.26B
3.29%
0.97×
Operating expenses
₩3.941B
3.89%
1.02×
Spread over hurdle
13.93%