20.14
Revenue₩B
14.04
14.75
15.77
16.95
17.94
18.98
19.58
20.76
21.96
22.99
21.26
5.09%
5.57%
58
18.42
Revenue growth%
3.60
3.02
3.52
3.21
2.12
2.89
2.69
3.49
1.61
2.49
22.73
2.69
2.96
27
14.01
Gross margin%
23.66
23.31
22.24
20.62
19.98
20.64
22.66
23.26
22.87
23.21
20.71
22.87
22.77
24
3.74
Operating margin%
8.72
6.51
3.80
1.13
0.40
1.46
0.40
2.75
0.97
0.40
29.46
0.97
1.30
22
17.29
Net margin%
17.44
18.09
18.54
19.77
20.37
22.44
25.13
27.32
27.28
25.79
17.82
25.79
21.40
59
10.45
P/E ratio (avg)x
44.03
45.88
50.18
54.35
54.85
60.02
61.60
60.92
59.90
70.57
8.984
60.92
57.37
14
16.61
EV/EBITx
26.18
23.63
21.66
23.48
24.29
23.98
26.24
23.64
25.85
26.49
26.37
25.85
24.14
25
2.98
FCF yield (avg)%
34.32
33.24
31.61
34.02
31.88
32.43
30.59
31.37
29.28
28.99
11.83
30.59
31.74
33
7.95
FCF margin%
5.54
2.77
0.40
0.40
0.40
3.12
4.23
5.55
6.09
7.66
11.20
5.55
3.67
50
1.455
FCF / Net incomex
0.918
1.083
1.100
1.179
1.169
1.156
1.161
1.098
1.056
1.069
0.298
1.098
1.099
73
10.58
ROIC%
6.91
5.73
8.62
8.35
6.43
4.46
3.60
4.14
3.52
2.38
22.33
3.60
5.09
21
3.23
Return on equity%
9.71
11.59
12.49
13.24
12.86
10.89
9.55
7.25
4.30
3.75
16.35
7.25
10.30
89
6.58
Return on assets%
17.73
17.22
16.93
18.69
21.69
21.02
18.20
20.82
21.58
19.94
19.02
20.82
19.32
86
331.19
EPS₩
805.46
783.88
861.96
1,036
1,090
1,152
1,239
1,431
1,487
1,583
343.50
7.74%
7.90%
—
14.57
EPS growth%
15.10
17.50
18.89
16.48
17.81
19.51
16.70
18.38
18.00
17.25
2.00
18.00
17.65
84
500.39
Bookvalue per sh₩
307.11
295.68
317.28
328.94
319.14
289.65
259.74
241.42
255.06
284.18
291.00
(2.29%)
(0.14%)
—
167.08
FCF per share₩
293.86
303.28
336.23
373.57
407.51
444.43
493.69
478.91
452.43
523.03
196.94
5.12%
7.00%
—
375.51
Dividend per sh₩
304.49
336.73
323.43
311.13
350.94
354.45
360.39
407.35
410.69
459.91
386.37
5.56%
5.61%
—
14.24
Div yield (avg)%
7.54
6.06
3.59
3.09
1.75
4.74
2.47
0.51
0.40
0.40
26.20
0.51
2.78
12
20.46
Payout ratio%
14.78
13.82
16.10
18.79
16.55
14.92
13.57
15.16
17.73
18.71
10.04
15.16
15.63
39
25.62
Shares (diluted)M
34.39
39.25
43.03
46.48
50.88
59.61
68.08
65.72
73.61
79.04
24.91
9.21%
9.17%
53
17.26
Buyback yield%
10.76
9.01
11.21
10.19
13.09
13.64
13.48
13.53
12.20
12.52
9.56
13.48
12.36
15
0.583
D/E ratiox
0.746
0.799
0.881
0.891
0.880
0.891
0.884
0.873
1.023
0.974
0.839
0.891
0.882
80
5.065
Enterprise value₩B
13.68
15.84
17.79
18.31
19.67
22.83
23.59
23.34
26.26
28.54
11.38
7.72%
7.04%
62
13.13
LT debt₩B
26.28
24.45
24.09
25.85
27.75
25.28
24.93
27.16
25.62
23.57
9.285
(3.21%)
(0.15%)
26
Revenue
₩22.99B
5.57%
1.00×
Cost of revenue
₩15.41B
5.72%
1.01×
Operating expenses
₩3.542B
5.50%
0.99×
Goodwill & intangibles
18.03%
Spread over hurdle
(4.57%)