18.83
Revenue₩B
13.21
14.51
15.94
16.85
18.09
19.94
21.40
23.11
24.48
26.78
20.18
8.17%
8.13%
28
10.80
Revenue growth%
7.36
8.66
8.42
7.66
8.21
5.75
5.95
3.74
3.91
6.68
16.14
5.75
7.02
85
14.08
Gross margin%
31.53
33.29
32.74
35.04
32.05
32.07
29.20
28.98
26.91
25.66
17.08
28.98
31.79
58
27.98
Operating margin%
17.02
14.36
13.40
16.17
18.84
21.41
23.83
25.31
27.68
28.40
22.07
25.31
20.13
53
28.67
Net margin%
17.09
19.87
21.03
20.68
18.95
18.07
20.55
21.79
23.34
25.71
21.16
21.79
20.61
11
37.70
P/E ratio (avg)x
19.00
16.27
14.23
13.79
12.44
11.24
12.16
12.36
12.14
10.57
8.334
12.14
12.40
30
36.24
EV/EBITx
47.72
55.07
62.71
69.15
74.64
88.73
103.1
111.4
107.8
121.2
9.771
107.8
81.69
9
9.91
FCF yield (avg)%
11.97
10.01
11.97
12.38
10.45
10.78
10.36
12.45
13.24
10.89
13.49
10.89
11.43
49
10.26
FCF margin%
22.96
22.05
22.59
23.87
24.82
27.00
24.70
26.67
29.29
31.51
8.94
27.00
24.76
62
1.372
FCF / Net incomex
0.610
0.608
0.541
0.511
0.500
0.532
0.568
0.568
0.537
0.554
0.951
0.554
0.547
77
23.02
ROIC%
32.62
33.65
36.50
38.71
38.31
40.84
38.22
40.09
40.21
41.80
21.75
40.21
38.51
34
16.44
Return on equity%
15.62
15.38
14.43
14.09
16.74
14.44
13.93
13.37
12.64
15.19
26.55
13.93
14.43
65
26.85
Return on assets%
7.71
6.39
4.88
3.02
3.00
5.73
2.82
0.40
0.40
2.81
25.72
2.81
3.01
78
1,394
EPS₩
2,413
2,398
2,509
2,689
2,817
2,974
3,002
3,280
3,665
3,598
1,511
5.02%
4.74%
—
19.53
EPS growth%
25.45
24.74
22.13
19.25
19.98
21.11
24.05
26.67
24.27
23.65
23.01
24.05
23.85
12
1,760
Bookvalue per sh₩
1,158
1,272
1,322
1,280
1,164
1,170
1,157
1,135
1,124
1,095
365.11
(1.21%)
(1.05%)
—
1,092
FCF per share₩
1,388
1,507
1,472
1,618
1,673
1,716
1,808
1,973
2,068
2,163
1,383
5.27%
4.44%
—
2,238
Dividend per sh₩
1,652
1,690
2,011
1,955
2,262
2,708
3,197
3,284
3,809
4,465
404.59
14.57%
10.10%
—
7.45
Div yield (avg)%
15.00
17.44
16.44
14.63
16.20
15.32
17.01
14.57
11.98
13.86
21.25
14.57
15.16
33
4.84
Payout ratio%
18.05
17.90
15.19
17.19
20.04
21.79
24.48
21.77
23.57
22.16
15.51
22.16
20.90
86
7.847
Shares (diluted)M
12.83
14.57
15.34
15.75
15.71
15.98
18.56
21.75
23.39
24.50
7.786
9.29%
8.12%
84
17.10
Buyback yield%
14.26
14.14
15.74
15.35
18.33
15.63
17.92
15.54
14.89
16.09
28.97
15.63
15.58
14
1.028
D/E ratiox
0.411
0.407
0.376
0.392
0.357
0.384
0.393
0.376
0.353
0.349
1.220
0.376
0.380
13
17.79
Enterprise value₩B
1.499
1.354
1.516
1.551
1.687
1.830
1.894
1.795
1.905
1.732
6.509
0.53%
0.42%
43
15.79
LT debt₩B
4.301
4.153
3.911
4.107
4.322
4.674
4.175
3.720
3.173
3.117
16.74
(6.33%)
(3.98%)
12
Revenue
₩26.78B
8.13%
1.00×
Cost of revenue
₩17.53B
8.22%
1.01×
Operating expenses
₩5.283B
7.36%
0.93×
Spread over hurdle
(3.78%)