20.93
Revenue₩B
16.53
17.09
17.47
17.95
18.14
18.75
18.58
18.65
18.87
19.20
21.47
1.14%
1.87%
7
15.66
Revenue growth%
5.38
7.53
7.16
6.08
4.83
7.20
7.78
8.41
7.72
9.32
10.29
7.78
7.36
53
23.93
Gross margin%
4.83
3.80
4.32
1.82
2.64
5.35
6.42
4.26
1.99
0.70
27.85
4.26
4.03
88
16.34
Operating margin%
14.71
14.52
16.10
13.10
10.18
10.20
8.52
10.04
9.61
7.95
17.46
9.61
10.19
45
14.94
Net margin%
16.88
18.28
20.36
19.12
21.92
21.92
21.75
21.00
22.65
25.52
12.07
21.92
21.37
22
11.09
P/E ratio (avg)x
26.66
25.15
24.49
23.01
26.79
28.93
34.02
33.73
37.12
35.48
20.19
34.02
27.86
82
9.223
EV/EBITx
50.98
55.82
59.91
67.43
68.19
74.26
80.99
88.71
93.31
89.66
35.93
88.71
71.22
46
15.76
FCF yield (avg)%
22.54
25.07
26.37
25.48
27.79
25.24
25.73
25.49
23.35
25.02
19.64
25.24
25.36
33
25.74
FCF margin%
23.85
22.07
21.33
23.19
22.92
24.49
27.10
25.71
23.83
24.11
4.61
24.49
23.84
18
0.876
FCF / Net incomex
0.849
0.901
0.916
0.882
0.914
0.956
1.048
1.085
1.179
1.341
1.334
1.085
0.936
26
9.43
ROIC%
10.07
12.17
13.09
14.45
16.35
15.73
17.59
18.30
17.43
16.25
25.42
17.43
15.99
80
20.65
Return on equity%
8.52
9.88
7.28
7.00
4.52
2.29
4.62
5.54
8.23
5.43
11.20
5.43
6.27
42
29.06
Return on assets%
25.61
23.94
22.36
21.22
19.34
18.55
16.41
16.49
13.96
13.77
22.22
16.41
18.94
84
542.16
EPS₩
1,101
1,181
1,344
1,602
1,596
1,775
1,948
1,913
2,190
2,191
601.75
6.54%
6.94%
—
19.46
EPS growth%
29.86
32.41
32.05
29.89
29.52
30.94
33.17
31.71
31.90
33.81
20.38
31.90
31.80
42
890.35
Bookvalue per sh₩
1,154
1,154
1,246
1,264
1,427
1,573
1,804
1,962
2,018
2,182
1,566
8.86%
7.86%
—
711.47
FCF per share₩
879.38
838.92
883.42
857.45
919.79
1,090
1,281
1,232
1,187
1,180
310.75
5.12%
2.63%
—
324.17
Dividend per sh₩
815.50
741.70
731.02
761.76
778.36
739.09
629.38
549.41
559.09
521.71
228.92
(7.69%)
(4.12%)
—
2.04
Div yield (avg)%
17.69
19.78
17.03
14.15
12.47
13.91
11.12
11.45
8.59
11.15
22.19
11.15
13.19
32
28.18
Payout ratio%
22.13
21.77
23.96
25.66
24.25
26.23
29.18
30.18
31.59
29.34
27.63
29.34
25.95
82
7.990
Shares (diluted)M
7.587
7.515
6.510
6.285
6.305
6.156
5.967
5.314
4.710
4.128
8.100
(8.12%)
(6.86%)
23
4.31
Buyback yield%
18.87
18.27
19.62
17.69
19.62
22.57
24.97
25.97
28.63
27.69
13.63
25.97
21.09
22
1.390
D/E ratiox
1.220
1.317
1.511
1.772
2.078
2.045
2.308
2.640
2.821
3.223
0.555
2.640
2.062
21
21.35
Enterprise value₩B
1.730
1.563
1.451
1.549
1.555
1.432
1.547
1.687
1.833
1.805
12.97
3.03%
0.63%
51
6.831
LT debt₩B
21.42
24.23
24.40
24.08
27.40
25.56
24.84
26.98
26.53
29.92
18.29
1.77%
4.48%
71
Revenue
₩19.20B
1.87%
1.00×
Cost of revenue
₩13.44B
1.87%
1.00×
Operating expenses
₩2.882B
1.45%
0.96×
Goodwill & intangibles
20.45%
Spread over hurdle
(4.94%)