19.03
Revenue₩B
13.53
14.15
14.90
15.90
16.52
17.65
18.34
19.73
20.82
22.56
20.54
6.43%
6.08%
45
14.43
Revenue growth%
24.60
24.52
26.56
28.30
27.38
27.69
27.13
27.29
26.39
23.72
21.92
27.13
26.85
79
22.42
Gross margin%
11.02
8.49
9.31
11.84
11.94
13.24
14.75
15.80
18.77
15.94
2.16
15.80
12.59
9
17.62
Operating margin%
5.33
7.12
8.21
10.06
7.06
9.95
10.96
10.71
11.56
10.64
24.96
10.71
10.00
87
25.85
Net margin%
21.62
19.64
17.25
15.17
16.91
15.02
17.38
16.13
17.92
20.65
8.59
17.38
17.31
89
32.45
P/E ratio (avg)x
25.79
25.27
29.66
29.71
29.79
31.80
36.33
41.67
48.61
58.30
10.39
41.67
30.80
57
26.22
EV/EBITx
33.94
31.37
32.98
34.77
35.90
41.05
38.16
43.61
43.77
43.65
17.56
43.61
37.03
81
10.38
FCF yield (avg)%
5.74
7.42
7.86
8.14
10.45
11.99
10.00
10.82
11.10
11.21
7.50
11.10
10.23
80
29.81
FCF margin%
25.94
27.06
25.05
23.12
25.50
26.40
25.49
27.44
24.92
27.88
7.91
26.40
25.72
50
1.749
FCF / Net incomex
1.575
1.771
1.709
1.596
1.503
1.545
1.653
1.655
1.652
1.843
1.796
1.653
1.653
73
13.08
ROIC%
2.15
2.88
5.14
5.43
2.80
4.43
1.44
3.07
4.53
3.05
15.61
3.07
3.06
25
17.10
Return on equity%
10.44
8.84
7.60
5.51
6.27
7.13
7.74
8.88
8.47
5.50
21.14
7.74
7.67
27
29.68
Return on assets%
6.95
7.01
5.42
6.23
6.96
8.59
7.32
5.07
2.17
0.40
15.30
5.07
6.59
19
294.29
EPS₩
106.74
117.38
121.74
131.68
118.28
111.11
118.04
117.02
112.73
118.46
304.59
0.03%
1.23%
—
21.17
EPS growth%
2.25
3.80
2.95
0.67
0.82
2.96
2.85
2.18
2.31
4.32
10.76
2.85
2.58
26
149.00
Bookvalue per sh₩
196.34
191.49
204.37
207.99
200.14
219.22
200.14
214.62
210.91
186.04
117.00
(1.45%)
(0.01%)
—
175.22
FCF per share₩
85.68
81.41
89.90
101.91
115.29
106.75
117.84
119.84
130.81
130.07
261.58
2.44%
5.61%
—
125.94
Dividend per sh₩
172.49
166.26
153.52
168.48
173.62
183.28
193.30
186.76
195.06
218.00
221.02
4.66%
2.44%
—
29.48
Div yield (avg)%
21.45
22.38
21.08
22.05
21.69
21.10
21.87
24.66
27.16
29.67
4.62
24.66
21.96
38
12.26
Payout ratio%
13.63
13.02
11.84
14.80
13.89
16.59
16.22
13.93
16.85
14.53
10.69
16.22
14.23
56
42.41
Shares (diluted)M
62.63
67.03
71.42
72.24
71.92
68.45
69.61
70.13
72.51
83.78
41.31
3.10%
2.91%
20
26.58
Buyback yield%
9.61
8.87
10.13
8.16
8.89
10.48
12.42
12.11
14.59
16.47
6.72
12.42
10.31
62
1.487
D/E ratiox
0.437
0.418
0.473
0.457
0.473
0.508
0.549
0.628
0.695
0.731
1.736
0.628
0.490
78
14.26
Enterprise value₩B
10.33
10.99
10.07
9.762
10.75
11.73
11.88
11.62
12.31
12.16
16.12
2.51%
2.18%
58
11.65
LT debt₩B
9.793
9.376
9.864
10.00
9.676
8.859
9.900
11.16
12.07
13.46
12.07
6.82%
3.47%
40
Revenue
₩22.56B
6.08%
1.00×
Cost of revenue
₩9.826B
6.36%
1.03×
Operating expenses
₩5.519B
5.93%
0.99×
Spread over hurdle
48.55%