63.18
Revenue₩B
73.53
74.47
74.73
75.84
76.46
78.23
78.10
77.37
77.57
79.54
68.07
0.79%
0.68%
25
2.74
Revenue growth%
6.25
3.42
4.97
4.28
5.37
3.64
2.73
1.86
0.40
0.40
4.99
1.86
3.53
73
29.85
Gross margin%
15.80
18.26
15.75
15.88
13.93
15.08
14.79
17.17
17.07
16.61
25.42
16.61
15.84
12
24.10
Operating margin%
26.72
28.92
26.76
25.26
25.03
25.16
23.96
23.04
21.38
21.66
22.66
23.04
25.10
53
11.27
Net margin%
26.52
25.95
24.93
22.91
21.46
23.32
25.28
22.46
24.44
25.51
18.90
24.44
24.69
35
9.391
P/E ratio (avg)x
38.37
44.65
44.26
50.36
55.97
53.94
53.69
59.87
67.78
67.84
14.03
59.87
53.82
91
16.93
EV/EBITx
24.20
21.70
19.54
21.43
18.67
16.44
17.11
15.76
13.90
13.41
15.32
15.76
17.89
66
21.78
FCF yield (avg)%
23.62
22.85
21.78
19.16
19.80
22.04
20.66
19.91
20.94
19.93
21.33
20.66
20.80
43
17.59
FCF margin%
28.21
27.94
28.52
30.06
28.74
26.18
25.64
28.44
28.02
27.64
29.78
27.64
28.12
64
0.749
FCF / Net incomex
1.090
1.044
1.164
1.134
1.267
1.166
1.232
1.278
1.449
1.538
1.296
1.278
1.199
8
24.11
ROIC%
14.42
15.25
14.49
16.85
15.76
15.49
12.91
15.24
14.81
15.19
10.16
15.19
15.22
34
12.17
Return on equity%
11.90
8.92
10.78
8.54
7.29
9.22
9.89
12.27
14.11
12.17
10.85
12.17
10.33
35
14.79
Return on assets%
6.60
3.77
1.60
0.40
0.67
0.40
2.64
0.98
0.40
0.40
24.21
0.40
0.82
8
539.29
EPS₩
385.47
429.65
418.74
431.20
487.17
556.51
602.42
627.62
662.08
705.61
550.87
7.69%
5.34%
—
29.71
EPS growth%
15.09
13.22
12.56
14.77
12.60
13.89
12.81
10.76
9.86
9.59
16.03
10.76
12.71
89
1,076
Bookvalue per sh₩
305.34
363.45
364.91
402.85
420.58
496.06
585.03
670.55
687.22
795.05
767.67
13.58%
11.30%
—
668.73
FCF per share₩
865.25
930.63
913.77
1,030
1,132
1,116
1,287
1,441
1,434
1,680
736.53
8.20%
7.65%
—
660.68
Dividend per sh₩
390.94
428.23
387.55
406.10
390.40
415.29
418.47
437.36
421.06
379.78
802.28
(0.55%)
(0.68%)
—
27.27
Div yield (avg)%
6.62
8.52
10.27
12.92
10.63
10.76
12.79
9.90
10.13
13.13
15.63
10.76
10.45
78
15.42
Payout ratio%
5.02
3.20
0.70
3.49
2.31
5.24
4.62
5.45
6.34
4.06
26.13
5.24
4.34
92
50.95
Shares (diluted)M
66.58
73.92
82.10
94.10
88.29
102.1
108.8
117.4
125.1
135.1
50.40
8.89%
9.01%
11
9.07
Buyback yield%
13.05
10.47
12.51
12.65
14.76
16.78
17.70
16.35
19.21
16.22
20.63
16.78
15.49
82
1.703
D/E ratiox
1.603
1.734
2.055
2.358
2.359
2.691
2.715
2.889
3.388
3.892
1.635
2.889
2.525
71
38.83
Enterprise value₩B
54.79
62.37
72.66
79.60
75.47
71.78
84.10
97.14
109.4
115.4
86.14
8.86%
8.48%
17
38.95
LT debt₩B
6.998
6.954
6.034
5.733
5.282
5.100
5.211
5.217
4.810
4.489
75.98
(3.20%)
(4.24%)
22
Revenue
₩79.54B
0.68%
1.00×
Cost of revenue
₩49.62B
0.63%
1.00×
Operating expenses
₩17.63B
0.62%
0.99×
Goodwill & intangibles
14.56%
Spread over hurdle
90.28%