10.10
Revenue₩B
9.128
9.615
10.07
10.96
11.43
12.47
13.45
14.50
15.12
16.35
10.86
7.42%
6.80%
74
19.37
Revenue growth%
21.32
23.88
22.91
22.60
20.27
20.15
19.96
20.02
21.35
24.03
21.99
20.15
21.33
71
3.70
Gross margin%
19.74
19.32
21.40
23.22
24.53
24.12
21.26
18.87
21.41
19.30
16.81
21.26
21.33
9
27.71
Operating margin%
5.56
3.39
5.88
7.19
6.35
7.77
6.46
5.94
6.31
7.39
4.80
6.46
6.33
60
23.68
Net margin%
26.16
25.46
23.95
21.02
19.39
20.38
18.45
18.52
15.53
15.33
26.20
18.45
19.88
28
27.88
P/E ratio (avg)x
15.68
16.20
14.52
13.44
12.88
11.98
13.13
11.87
12.18
13.43
33.82
12.18
13.28
38
28.14
EV/EBITx
35.50
33.87
31.80
30.33
32.49
32.52
34.12
38.81
36.31
38.10
18.25
36.31
33.99
19
28.48
FCF yield (avg)%
23.27
21.36
20.64
21.64
21.92
21.60
24.52
25.43
24.06
25.47
15.91
24.52
22.60
70
27.04
FCF margin%
29.86
30.40
32.74
29.96
32.63
32.20
32.45
30.08
28.78
28.25
14.56
30.08
30.24
37
1.361
FCF / Net incomex
1.352
1.183
1.187
1.044
1.109
1.039
1.124
1.167
1.182
1.091
0.641
1.124
1.146
12
21.20
ROIC%
19.45
21.18
20.97
20.78
22.74
20.24
21.98
24.47
22.12
21.92
5.55
21.98
21.55
25
25.03
Return on equity%
17.05
16.40
15.83
14.49
15.27
12.35
11.17
10.73
10.79
11.96
5.56
11.17
13.42
52
4.00
Return on assets%
5.89
7.35
4.45
2.84
3.77
4.01
5.76
5.57
5.21
7.58
10.13
5.57
5.39
72
395.21
EPS₩
469.02
499.66
551.37
577.91
615.92
610.97
634.54
632.26
705.77
704.03
431.90
2.71%
3.26%
—
19.73
EPS growth%
9.51
12.17
9.79
10.44
8.50
6.99
5.85
3.55
5.15
3.67
26.86
5.15
7.75
50
410.62
Bookvalue per sh₩
319.70
314.81
330.24
353.68
352.91
382.31
433.81
475.76
458.07
449.60
161.73
4.96%
5.28%
—
364.84
FCF per share₩
516.36
581.48
587.09
638.30
645.67
603.90
544.20
534.55
559.08
523.26
250.51
(4.12%)
(0.47%)
—
265.23
Dividend per sh₩
380.94
389.61
362.36
406.70
423.97
461.83
421.29
423.71
412.82
368.32
494.17
(2.77%)
(1.45%)
—
11.46
Div yield (avg)%
29.47
28.83
27.32
28.15
28.64
27.68
25.31
24.53
22.83
20.07
17.96
24.53
27.50
85
22.18
Payout ratio%
10.09
10.16
11.18
8.28
10.71
11.82
9.76
8.71
10.17
10.18
3.39
10.17
10.17
39
8.727
Shares (diluted)M
9.947
10.43
11.73
12.76
11.74
12.10
12.34
12.35
11.63
11.56
8.737
(0.31%)
2.39%
66
3.22
Buyback yield%
8.88
9.87
11.81
11.13
13.28
11.48
10.28
10.42
7.56
6.56
12.74
10.28
10.35
69
1.415
D/E ratiox
0.392
0.426
0.433
0.419
0.455
0.432
0.488
0.549
0.610
0.676
1.041
0.549
0.444
18
5.205
Enterprise value₩B
1.793
1.920
2.023
2.315
2.597
2.581
2.797
2.996
2.790
2.686
14.08
0.67%
3.84%
18
3.127
LT debt₩B
2.192
2.210
2.329
2.372
2.706
2.754
2.820
2.787
2.808
2.894
4.914
1.35%
2.26%
59
Revenue
₩16.35B
6.80%
1.00×
Cost of revenue
₩10.98B
6.76%
1.00×
Operating expenses
₩3.059B
7.26%
1.04×
Goodwill & intangibles
16.90%
Spread over hurdle
68.11%