12.63
Revenue₩B
10.14
10.69
11.03
11.50
12.00
12.43
12.92
13.65
14.05
15.10
14.01
4.71%
4.40%
40
2.34
Revenue growth%
17.91
18.64
21.18
23.17
23.58
23.39
25.48
25.03
27.41
25.12
28.21
25.12
23.49
57
18.44
Gross margin%
18.55
17.33
15.08
14.94
14.58
14.88
17.03
15.55
14.09
12.62
16.20
14.88
15.01
75
11.77
Operating margin%
4.74
6.05
8.48
11.36
10.38
13.30
10.76
12.45
12.77
11.17
19.38
12.45
10.96
68
12.54
Net margin%
9.77
9.16
9.07
9.15
11.61
9.69
12.42
13.29
11.21
11.70
25.86
11.70
10.49
79
35.98
P/E ratio (avg)x
44.30
45.58
45.21
46.09
45.13
41.65
41.92
45.89
50.33
50.13
28.52
45.89
45.40
41
14.00
EV/EBITx
31.12
30.84
28.35
26.18
25.09
24.18
20.86
18.00
17.46
15.35
12.93
18.00
24.63
51
20.99
FCF yield (avg)%
21.89
23.63
24.96
22.64
22.82
20.09
20.46
20.96
22.36
20.09
12.64
20.46
22.13
23
10.00
FCF margin%
24.62
23.49
26.03
25.02
24.60
22.39
23.01
21.90
23.11
23.65
2.22
23.01
23.57
34
0.174
FCF / Net incomex
0.350
0.384
0.376
0.352
0.335
0.344
0.311
0.310
0.315
0.299
0.358
0.311
0.339
23
29.11
ROIC%
15.80
12.97
13.71
12.55
11.90
14.86
12.57
12.92
10.38
9.79
9.50
12.57
12.75
20
19.32
Return on equity%
13.12
11.92
11.72
11.03
12.28
12.19
14.52
13.68
12.47
11.34
29.34
12.47
12.23
20
5.99
Return on assets%
17.65
15.09
13.97
15.72
15.65
13.45
13.03
10.77
10.46
8.04
13.63
10.77
13.71
72
220.96
EPS₩
105.30
109.92
101.87
96.88
102.67
96.21
98.96
88.93
78.57
82.29
226.95
(4.33%)
(3.71%)
—
27.91
EPS growth%
24.14
21.18
23.94
21.41
21.40
24.34
22.29
23.41
24.48
26.99
26.17
24.34
23.68
84
140.05
Bookvalue per sh₩
57.63
56.43
63.15
57.96
64.46
70.50
64.25
60.07
57.34
58.24
60.79
(2.01%)
0.55%
—
72.89
FCF per share₩
379.89
420.68
439.93
469.30
472.06
550.73
635.53
678.91
700.34
756.74
235.47
9.90%
8.41%
—
113.55
Dividend per sh₩
89.43
94.90
105.32
96.24
93.58
101.62
96.75
100.69
103.08
115.19
175.94
4.24%
3.46%
—
8.09
Div yield (avg)%
16.72
16.27
19.01
17.70
20.18
20.96
20.30
21.53
23.22
22.09
10.90
21.53
20.24
70
3.39
Payout ratio%
23.32
22.28
23.00
25.68
27.90
28.41
31.09
32.36
33.16
32.25
25.88
32.25
28.15
27
15.11
Shares (diluted)M
11.64
9.821
10.34
10.93
10.24
9.064
9.731
9.906
9.616
8.379
14.80
(3.94%)
(2.97%)
50
13.25
Buyback yield%
21.04
22.35
22.12
22.18
23.92
23.27
23.90
24.16
25.47
27.69
21.24
24.16
23.59
53
0.222
D/E ratiox
1.107
1.079
1.256
1.469
1.538
1.472
1.710
1.725
1.923
1.837
1.550
1.725
1.505
46
9.561
Enterprise value₩B
9.139
8.709
9.230
10.62
11.83
13.44
13.31
14.11
14.27
16.53
5.696
6.92%
6.46%
23
7.515
LT debt₩B
6.621
6.631
6.293
7.078
7.192
7.618
6.989
7.307
7.136
7.446
3.732
0.70%
0.32%
24
Revenue
₩15.10B
4.40%
1.00×
Cost of revenue
₩10.02B
4.70%
1.03×
Operating expenses
₩2.522B
3.94%
0.96×
Goodwill & intangibles
14.19%
Spread over hurdle
(0.18%)