11.00
Revenue₩B
7.898
8.480
9.274
10.07
10.90
11.71
12.93
13.88
15.39
16.49
12.23
8.63%
8.34%
24
12.99
Revenue growth%
24.84
26.07
27.52
28.98
27.78
25.28
26.13
28.33
30.00
28.96
6.54
28.33
27.65
12
15.70
Gross margin%
19.74
21.20
22.54
23.55
23.34
24.82
24.94
26.15
27.93
28.37
28.96
26.15
24.19
22
4.74
Operating margin%
11.87
12.79
12.19
10.73
9.89
8.33
5.51
3.43
0.98
2.23
21.84
3.43
9.11
85
25.21
Net margin%
0.40
1.43
3.23
1.91
1.49
0.40
0.40
0.40
0.40
0.40
2.31
0.40
0.40
47
12.55
P/E ratio (avg)x
31.08
31.22
31.31
34.21
35.22
37.55
40.51
42.52
46.74
47.88
16.48
42.52
36.38
54
9.976
EV/EBITx
26.14
28.61
29.75
29.42
29.16
33.83
36.62
37.36
38.93
43.28
17.77
37.36
31.79
37
6.28
FCF yield (avg)%
18.20
17.97
20.61
18.02
15.95
16.78
18.52
17.95
19.98
22.88
12.34
18.52
18.11
86
22.32
FCF margin%
6.39
7.68
10.14
10.91
12.73
12.92
11.62
10.56
10.04
11.31
24.57
11.31
10.74
35
0.581
FCF / Net incomex
0.520
0.592
0.662
0.606
0.675
0.752
0.843
0.867
0.951
0.933
1.627
0.867
0.714
8
25.56
ROIC%
33.36
33.95
32.08
34.89
34.22
31.24
29.11
30.93
31.77
29.74
14.45
30.93
31.93
46
5.18
Return on equity%
7.52
8.81
9.55
8.16
10.26
9.54
9.24
10.74
13.67
16.64
25.75
10.74
9.55
51
19.60
Return on assets%
10.58
11.98
9.90
10.58
12.41
10.61
8.14
8.39
9.56
6.88
7.85
8.39
10.24
48
116.34
EPS₩
236.97
258.92
246.53
257.62
255.86
267.12
246.71
267.11
254.20
223.54
127.01
(2.66%)
(0.30%)
—
28.90
EPS growth%
7.69
5.23
3.41
3.91
3.06
3.59
3.63
6.35
8.20
8.94
9.64
6.35
4.57
67
476.87
Bookvalue per sh₩
826.74
864.30
871.98
995.28
1,130
1,080
1,148
1,299
1,233
1,194
529.49
1.10%
4.54%
—
157.01
FCF per share₩
399.77
359.05
373.87
386.54
371.15
370.55
352.02
353.69
327.47
339.87
209.51
(1.75%)
(0.81%)
—
226.07
Dividend per sh₩
311.14
321.93
287.30
297.47
266.38
277.11
248.37
254.61
262.48
264.61
563.63
(0.13%)
(0.55%)
—
14.03
Div yield (avg)%
29.55
26.85
27.71
24.92
24.99
27.02
25.34
26.84
28.30
27.90
19.19
27.02
26.94
63
23.00
Payout ratio%
12.23
11.93
13.18
11.20
9.91
7.58
4.94
5.46
6.04
3.14
6.51
5.46
8.75
70
8.227
Shares (diluted)M
10.28
10.02
11.19
10.85
11.19
11.97
13.86
13.38
14.06
15.90
7.950
7.28%
6.04%
14
19.90
Buyback yield%
26.50
25.69
26.73
27.86
28.66
26.71
27.43
25.13
25.71
25.91
16.72
25.91
26.61
73
1.021
D/E ratiox
1.292
1.217
1.240
1.362
1.561
1.778
1.940
1.799
1.808
1.991
1.748
1.808
1.670
44
13.18
Enterprise value₩B
17.39
20.11
21.94
24.97
27.58
29.93
34.05
36.13
39.04
38.02
12.80
6.63%
9.70%
55
3.827
LT debt₩B
17.09
17.83
17.06
16.44
17.00
16.98
18.99
21.47
24.46
26.66
14.07
9.41%
4.68%
50
Revenue
₩16.49B
8.34%
1.00×
Cost of revenue
₩8.772B
8.36%
1.00×
Operating expenses
₩2.865B
7.66%
0.94×
Goodwill & intangibles
18.52%
Spread over hurdle
10.28%