19.60
Revenue₩B
67.46
69.34
73.34
77.75
81.58
85.38
90.24
94.76
98.07
100.7
20.67
4.30%
4.72%
36
23.19
Revenue growth%
0.40
0.40
0.95
0.40
0.40
2.37
0.40
0.40
0.40
0.40
21.71
0.40
0.40
92
28.93
Gross margin%
11.46
9.49
10.30
12.75
14.71
12.39
11.61
9.32
9.23
11.86
12.08
11.61
11.54
40
24.60
Operating margin%
19.78
18.38
18.95
20.80
21.76
19.66
19.92
22.53
23.05
23.02
18.66
22.53
20.36
11
18.73
Net margin%
24.87
27.23
30.17
32.91
31.59
29.39
27.35
29.85
29.22
29.06
18.95
29.22
29.31
46
9.717
P/E ratio (avg)x
26.66
28.99
28.92
33.79
33.87
34.98
33.30
38.61
45.36
51.32
28.71
38.61
33.83
29
13.16
EV/EBITx
26.77
29.92
26.81
26.67
24.51
24.66
26.77
28.65
27.82
26.11
23.85
26.77
26.77
12
16.46
FCF yield (avg)%
16.89
19.69
17.74
15.27
18.11
15.76
14.21
12.26
13.20
14.37
28.50
14.21
15.52
14
26.39
FCF margin%
23.32
22.30
21.89
19.86
22.19
23.91
24.44
23.36
23.02
20.34
14.79
23.36
22.66
80
0.770
FCF / Net incomex
0.365
0.357
0.306
0.295
0.264
0.246
0.236
0.240
0.231
0.237
1.524
0.237
0.255
50
18.56
ROIC%
23.18
22.28
19.42
19.54
17.99
17.25
17.92
18.45
18.77
16.26
27.15
17.92
18.61
13
12.50
Return on equity%
22.11
23.57
24.05
25.53
27.24
28.53
27.19
24.55
23.67
23.99
25.72
24.55
24.30
10
11.98
Return on assets%
31.03
32.39
31.95
29.45
30.94
31.53
30.09
31.45
31.24
31.31
11.02
31.31
31.28
23
101.65
EPS₩
390.93
422.77
503.94
548.04
569.27
640.38
741.85
812.84
862.42
1,003
113.00
12.00%
11.02%
—
8.36
EPS growth%
27.88
30.27
32.99
33.72
34.17
31.75
32.59
33.49
32.27
30.87
29.67
32.27
32.43
35
148.20
Bookvalue per sh₩
70.10
71.49
68.68
75.10
68.19
65.50
68.97
72.23
76.77
71.87
70.87
1.06%
0.42%
—
229.85
FCF per share₩
139.23
147.42
146.39
138.19
138.53
130.15
138.03
130.56
131.45
139.73
341.11
0.17%
(1.01%)
—
348.09
Dividend per sh₩
290.42
289.97
287.21
311.49
290.79
297.01
294.52
303.92
271.45
296.46
198.70
0.39%
0.74%
—
29.43
Div yield (avg)%
8.41
11.07
11.90
11.14
12.75
14.25
11.77
8.91
11.24
12.33
10.37
11.77
11.51
20
19.89
Payout ratio%
13.37
13.94
16.49
13.55
12.73
14.08
11.98
10.25
8.91
8.79
16.38
10.25
13.05
74
125.2
Shares (diluted)M
180.1
203.6
213.1
220.3
232.3
268.8
266.7
304.7
334.6
386.3
123.4
10.71%
8.14%
40
29.86
Buyback yield%
21.33
21.54
22.37
23.99
21.36
22.43
21.53
23.91
22.78
23.52
14.44
22.78
22.40
20
0.783
D/E ratiox
0.551
0.506
0.460
0.408
0.387
0.403
0.371
0.322
0.355
0.314
1.011
0.355
0.395
67
19.59
Enterprise value₩B
87.25
81.92
80.27
83.15
82.10
81.29
72.11
78.49
79.97
81.56
47.83
(0.13%)
(1.64%)
37
27.43
LT debt₩B
85.23
74.98
71.23
68.96
66.44
58.12
55.25
61.10
59.98
58.73
11.75
(2.44%)
(4.64%)
63
Revenue
₩100.7B
4.72%
1.00×
Cost of revenue
₩47.14B
4.49%
0.98×
Operating expenses
₩21.63B
4.94%
1.02×
Spread over hurdle
14.12%