16.98
Revenue₩B
10.87
11.76
12.71
13.80
15.03
16.30
17.75
19.45
20.76
22.26
18.35
8.16%
8.16%
44
16.11
Revenue growth%
13.22
16.21
16.87
19.81
17.73
15.04
13.86
15.18
17.11
16.96
5.80
15.18
16.54
17
19.21
Gross margin%
1.94
2.84
2.75
1.05
0.40
1.45
2.72
3.08
1.06
0.72
7.50
1.45
1.69
77
19.64
Operating margin%
5.09
4.68
7.68
10.47
11.82
10.98
11.87
8.97
7.59
8.64
4.88
8.97
8.81
63
4.45
Net margin%
11.42
9.83
6.85
7.92
8.61
9.97
7.98
10.73
9.40
7.20
15.32
9.40
9.01
86
35.13
P/E ratio (avg)x
19.04
20.02
22.72
24.98
24.23
23.20
24.10
25.91
28.26
32.56
19.87
25.91
24.17
88
28.95
EV/EBITx
9.755
9.850
10.31
10.69
12.80
12.53
12.31
14.96
18.06
18.02
19.77
14.96
12.42
39
16.81
FCF yield (avg)%
19.54
22.20
23.75
21.65
22.28
23.58
26.10
27.43
27.09
29.62
20.75
27.09
23.67
95
11.77
FCF margin%
22.19
23.59
23.80
22.23
19.82
22.40
19.43
22.14
19.28
19.54
20.10
19.54
22.17
58
1.059
FCF / Net incomex
0.419
0.392
0.446
0.450
0.452
0.422
0.415
0.431
0.469
0.435
0.476
0.431
0.433
17
4.35
ROIC%
5.76
2.80
5.04
5.88
4.32
4.72
1.93
2.48
1.76
2.40
20.83
2.40
3.56
44
3.37
Return on equity%
6.14
4.04
5.09
2.31
0.40
1.17
0.40
0.40
2.68
3.85
11.67
1.17
2.50
54
15.89
Return on assets%
16.90
18.04
20.72
17.77
20.57
20.65
23.22
25.09
25.87
26.14
7.99
25.09
20.68
71
945.48
EPS₩
818.58
823.77
844.79
857.70
944.92
1,022
1,191
1,411
1,438
1,683
984.97
12.23%
7.36%
—
21.98
EPS growth%
7.83
7.63
8.49
10.32
12.51
14.52
15.96
14.91
17.39
19.18
25.36
15.96
13.52
63
503.15
Bookvalue per sh₩
450.73
488.88
511.29
455.94
473.64
518.81
519.57
498.35
496.00
544.85
469.76
2.84%
1.60%
—
217.64
FCF per share₩
1,755
1,968
2,361
2,630
3,025
3,064
3,266
3,334
4,005
4,639
664.86
8.93%
12.17%
—
472.79
Dividend per sh₩
562.63
582.33
529.02
465.56
482.19
470.89
492.41
485.62
487.60
535.22
828.24
2.11%
(1.52%)
—
15.39
Div yield (avg)%
30.33
32.89
34.59
32.75
30.36
32.03
34.53
36.39
35.42
36.04
14.43
35.42
33.71
71
26.82
Payout ratio%
18.68
17.52
19.09
17.66
18.64
19.13
19.66
18.33
20.80
18.92
24.41
19.13
18.80
45
17.65
Shares (diluted)M
17.14
16.96
18.33
19.17
21.01
21.63
23.32
26.45
29.14
27.57
18.16
5.59%
4.19%
6
12.82
Buyback yield%
28.36
29.47
27.96
28.96
27.51
27.22
30.08
30.76
33.36
31.28
10.80
30.76
29.21
46
0.814
D/E ratiox
1.196
1.253
1.378
1.559
1.758
1.807
1.671
1.662
1.534
1.628
1.632
1.662
1.594
37
13.68
Enterprise value₩B
10.80
11.78
12.71
12.33
11.88
10.65
9.971
8.954
9.344
9.689
1.889
(3.99%)
(1.47%)
90
9.842
LT debt₩B
9.052
9.484
9.662
10.91
12.28
13.87
13.21
12.22
13.60
14.78
2.109
3.78%
5.75%
11
Revenue
₩22.26B
8.16%
1.00×
Cost of revenue
₩12.63B
7.81%
0.97×
Operating expenses
₩2.602B
9.08%
1.09×
Goodwill & intangibles
15.84%
Spread over hurdle
44.26%