3.778
Revenue₩B
8.684
9.250
10.19
10.85
11.70
12.53
13.66
14.78
16.03
17.02
3.937
7.77%
7.96%
85
6.00
Revenue growth%
14.73
12.03
9.20
6.94
7.62
6.35
5.75
8.07
10.27
9.40
19.23
8.07
8.63
57
13.45
Gross margin%
17.83
16.32
18.09
15.91
14.68
13.53
15.37
16.18
19.01
19.56
10.78
16.18
16.25
46
7.33
Operating margin%
0.48
0.99
3.21
1.97
3.50
5.20
2.43
1.65
1.99
0.94
8.88
1.99
1.98
57
6.74
Net margin%
19.93
20.82
19.26
21.82
20.61
18.68
21.39
23.94
23.19
22.53
8.86
22.53
21.11
17
11.96
P/E ratio (avg)x
14.35
14.86
14.92
15.42
13.84
12.94
12.95
11.91
12.36
12.34
8.362
12.36
13.40
81
12.94
EV/EBITx
18.77
20.54
19.27
19.47
21.12
20.88
20.94
22.84
21.43
19.55
7.867
20.94
20.71
51
10.27
FCF yield (avg)%
2.88
2.80
1.24
3.49
3.13
0.42
0.40
0.40
3.17
5.58
10.97
0.42
2.84
7
28.29
FCF margin%
2.41
2.48
4.05
4.84
7.15
5.92
8.29
7.02
5.71
8.22
12.59
7.02
5.81
89
0.167
FCF / Net incomex
1.073
0.981
1.032
1.137
1.106
1.059
1.087
1.106
1.154
1.127
1.654
1.106
1.096
58
13.66
ROIC%
9.19
9.62
10.51
7.99
10.30
8.56
8.84
7.58
6.35
9.25
20.45
8.56
9.02
8
26.31
Return on equity%
6.10
4.61
5.74
4.60
6.58
6.78
8.77
11.34
13.14
11.15
7.27
11.15
6.68
56
5.72
Return on assets%
23.41
23.39
26.20
23.31
24.29
26.90
29.85
32.39
34.29
36.02
27.40
32.39
26.55
92
756.95
EPS₩
808.94
869.33
852.78
747.32
695.50
684.60
722.16
735.93
727.47
703.73
829.07
0.24%
(1.04%)
—
15.39
EPS growth%
20.04
22.91
24.16
25.82
26.66
28.44
27.45
27.22
26.61
29.38
17.61
27.45
26.64
63
665.63
Bookvalue per sh₩
390.31
389.65
415.42
407.28
379.99
352.79
314.43
327.98
363.14
363.92
329.56
(0.86%)
(0.55%)
—
194.30
FCF per share₩
682.28
720.24
692.82
792.81
897.08
966.10
993.52
1,148
1,056
1,087
281.13
3.91%
4.09%
—
145.33
Dividend per sh₩
286.70
300.08
273.61
310.22
337.66
334.97
321.49
291.43
278.02
254.74
504.77
(5.48%)
(0.89%)
—
29.04
Div yield (avg)%
8.85
11.67
12.08
10.08
11.10
10.00
12.62
10.32
9.05
11.19
8.66
10.32
10.71
34
22.51
Payout ratio%
5.47
7.84
9.90
7.03
4.94
2.03
1.67
3.78
1.86
2.49
10.47
2.03
4.36
41
15.79
Shares (diluted)M
16.57
15.95
16.95
18.60
18.55
18.53
19.95
20.10
21.56
21.16
15.94
2.67%
2.01%
25
13.46
Buyback yield%
20.35
18.84
17.65
19.63
21.31
23.92
21.28
23.96
26.52
27.32
18.88
23.96
21.30
52
0.531
D/E ratiox
2.226
2.146
2.179
2.228
2.563
2.549
2.902
2.984
3.071
3.226
1.648
2.984
2.556
40
20.37
Enterprise value₩B
8.671
8.453
9.807
9.500
9.367
8.797
9.551
10.35
10.72
12.44
15.23
5.83%
3.90%
73
8.931
LT debt₩B
20.41
22.47
23.22
26.15
30.36
35.71
34.86
37.78
42.20
50.88
7.994
10.88%
10.37%
73
Revenue
₩17.02B
7.96%
1.00×
Cost of revenue
₩9.976B
8.01%
1.00×
Operating expenses
₩4.149B
7.54%
0.96×
Goodwill & intangibles
17.17%
Spread over hurdle
(3.94%)