30.68
Revenue₩B
56.01
56.95
58.00
60.27
61.58
63.84
65.67
68.44
71.54
73.88
32.84
3.71%
3.11%
9
26.43
Revenue growth%
18.30
18.03
20.03
17.27
18.00
15.29
17.72
19.99
17.82
20.10
24.13
17.82
18.02
12
9.59
Gross margin%
25.08
26.38
24.60
27.40
29.31
30.47
29.67
30.13
29.11
27.57
26.28
29.67
28.34
59
18.38
Operating margin%
22.45
21.65
23.36
25.94
24.34
24.50
24.36
21.45
21.43
19.47
22.13
21.45
22.91
21
18.57
Net margin%
20.71
18.32
15.53
16.70
16.11
17.16
16.13
17.13
15.39
14.82
11.92
16.13
16.41
95
36.54
P/E ratio (avg)x
53.61
62.87
60.86
67.74
76.74
78.79
85.41
84.79
100.2
120.4
36.88
85.41
77.76
79
9.462
EV/EBITx
56.06
56.97
54.47
58.57
66.49
71.81
72.81
84.33
95.51
93.29
24.10
84.33
69.15
54
5.54
FCF yield (avg)%
3.62
1.39
0.40
2.01
1.89
0.40
1.15
1.53
3.94
4.13
6.77
1.53
1.71
62
10.21
FCF margin%
11.56
8.61
6.83
4.22
3.73
5.75
8.72
6.71
5.56
7.96
5.80
6.71
6.77
39
1.105
FCF / Net incomex
0.544
0.596
0.533
0.562
0.538
0.549
0.504
0.451
0.459
0.479
1.454
0.479
0.536
40
4.36
ROIC%
22.22
22.41
21.11
18.45
18.65
19.48
17.89
15.42
15.83
13.43
11.93
15.83
18.55
53
29.51
Return on equity%
6.48
7.20
5.08
4.05
1.23
0.40
0.40
2.30
0.40
0.40
9.30
0.40
1.76
79
16.38
Return on assets%
27.13
25.14
23.22
24.16
24.14
23.99
22.21
20.24
20.56
22.92
21.01
22.21
23.61
54
144.55
EPS₩
392.68
392.64
398.83
387.73
410.59
453.78
511.04
577.66
573.96
537.24
154.84
5.52%
2.22%
—
16.20
EPS growth%
16.08
16.53
17.76
17.16
14.16
17.07
19.60
17.07
16.18
17.21
14.59
17.07
17.07
48
529.60
Bookvalue per sh₩
743.78
815.63
970.29
1,098
1,236
1,463
1,670
1,895
1,931
2,055
413.33
10.71%
10.97%
—
596.51
FCF per share₩
1,117
1,340
1,335
1,381
1,531
1,494
1,563
1,584
1,650
1,737
371.20
2.55%
5.82%
—
441.33
Dividend per sh₩
556.82
584.14
612.67
653.21
691.50
709.06
730.73
791.95
738.52
797.34
547.21
2.89%
5.22%
—
14.82
Div yield (avg)%
21.77
19.09
19.60
22.46
21.86
21.27
23.69
26.29
23.75
21.33
21.21
23.69
21.82
52
25.39
Payout ratio%
16.58
16.15
16.60
13.77
15.08
15.97
18.34
19.37
20.97
21.33
18.25
19.37
16.59
80
45.11
Shares (diluted)M
42.91
39.23
40.93
41.13
38.20
42.06
41.23
46.77
44.33
48.59
45.36
4.93%
0.39%
58
13.24
Buyback yield%
21.82
24.58
26.77
24.99
22.41
23.40
24.08
22.02
22.32
23.52
15.39
23.40
23.46
12
0.194
D/E ratiox
1.079
1.231
1.196
1.292
1.487
1.547
1.824
1.976
2.356
2.318
1.004
1.976
1.517
74
34.51
Enterprise value₩B
31.93
32.92
32.60
29.69
31.75
33.34
34.94
38.15
37.32
32.70
60.23
0.60%
(0.10%)
51
20.48
LT debt₩B
33.82
31.95
30.64
32.83
34.19
34.75
33.92
38.77
38.09
41.63
69.81
4.02%
1.56%
77
Revenue
₩73.88B
3.11%
1.00×
Cost of revenue
₩36.42B
3.26%
1.02×
Operating expenses
₩12.41B
2.76%
0.97×
Spread over hurdle
21.57%