9.917
Revenue₩B
6.754
7.415
8.112
8.941
9.536
10.21
11.31
12.22
13.21
14.21
10.77
8.30%
8.42%
64
17.80
Revenue growth%
22.65
24.46
21.50
24.02
23.01
21.25
20.67
20.68
19.70
18.18
5.40
20.67
21.37
52
26.01
Gross margin%
17.15
18.23
18.01
19.22
17.04
14.52
14.55
15.35
16.76
14.40
14.64
14.55
16.90
90
6.27
Operating margin%
26.41
24.43
24.27
26.83
28.68
27.41
25.39
28.19
27.13
25.94
16.55
27.13
26.62
69
23.83
Net margin%
16.38
18.59
18.46
17.98
20.41
19.20
19.31
17.28
18.17
18.29
8.29
18.29
18.38
8
29.99
P/E ratio (avg)x
7.332
8.001
8.472
9.390
9.422
9.791
9.725
9.728
9.520
8.791
33.18
9.725
9.406
31
35.65
EV/EBITx
33.80
34.64
36.32
41.88
43.20
49.21
49.02
48.89
53.50
55.36
20.42
49.21
46.04
39
8.96
FCF yield (avg)%
16.35
13.97
11.93
14.79
13.21
15.04
13.94
15.92
18.66
20.75
15.01
15.92
14.92
7
7.07
FCF margin%
26.81
26.65
24.60
22.86
22.94
19.95
21.56
24.42
22.51
22.14
22.69
22.14
22.90
65
1.560
FCF / Net incomex
0.856
0.940
0.937
0.886
0.936
0.842
0.771
0.744
0.762
0.673
0.475
0.762
0.849
54
8.92
ROIC%
22.99
20.69
20.02
19.84
20.31
17.85
15.55
15.37
15.34
16.36
2.83
15.55
18.84
64
9.03
Return on equity%
15.06
14.02
16.51
18.24
15.51
14.07
16.83
19.07
21.32
22.67
17.26
19.07
16.67
22
25.16
Return on assets%
16.33
18.07
17.29
14.43
15.41
12.89
12.01
10.59
12.14
11.91
13.23
12.01
13.66
36
435.35
EPS₩
557.74
607.60
659.84
638.06
648.10
583.08
534.21
500.85
492.66
467.18
466.15
(6.34%)
(2.82%)
—
21.85
EPS growth%
31.45
29.29
31.64
30.79
28.15
30.14
28.14
25.72
23.07
21.42
17.26
25.72
28.72
15
531.12
Bookvalue per sh₩
653.94
624.33
640.10
601.68
592.91
626.30
628.00
611.01
631.34
565.96
764.55
(0.93%)
(0.89%)
—
555.37
FCF per share₩
648.45
644.91
686.65
636.21
599.53
668.21
661.30
630.97
667.94
743.11
1,028
4.39%
1.75%
—
186.77
Dividend per sh₩
270.03
314.69
368.40
398.95
416.17
415.70
478.47
497.66
538.54
552.18
806.25
5.82%
8.22%
—
6.07
Div yield (avg)%
11.34
11.08
10.23
7.97
5.07
4.16
4.06
5.30
3.34
0.65
7.58
4.06
5.18
87
23.42
Payout ratio%
25.85
27.52
26.90
28.65
27.30
29.08
31.60
29.49
31.78
33.41
19.58
31.60
28.86
20
7.733
Shares (diluted)M
12.14
14.21
16.48
17.41
19.60
21.49
25.91
30.25
30.66
35.71
7.722
12.75%
12.81%
80
3.72
Buyback yield%
14.27
14.16
12.10
13.04
15.27
16.43
13.59
14.06
13.10
13.50
15.58
13.59
13.82
6
1.225
D/E ratiox
0.415
0.392
0.407
0.387
0.420
0.395
0.387
0.426
0.397
0.390
1.647
0.395
0.396
20
6.335
Enterprise value₩B
4.679
4.526
4.359
4.072
4.407
4.540
4.136
3.733
3.268
3.397
4.609
(5.07%)
(3.44%)
62
2.199
LT debt₩B
9.857
8.988
9.198
9.579
10.77
9.981
9.713
10.94
10.01
11.28
10.17
0.94%
1.70%
66
Revenue
₩14.21B
8.42%
1.00×
Cost of revenue
₩9.241B
8.45%
1.00×
Operating expenses
₩3.470B
8.53%
1.01×
Goodwill & intangibles
18.38%
Spread over hurdle
(6.17%)