5.153
Revenue₩B
35.52
38.26
41.11
42.53
46.12
49.18
51.35
53.26
56.79
61.21
5.289
5.83%
6.16%
14
23.49
Revenue growth%
25.07
25.34
25.85
28.51
28.61
26.97
26.52
29.07
28.24
25.47
2.73
26.97
26.74
60
8.44
Gross margin%
18.28
17.20
16.14
18.69
21.12
19.62
18.17
20.51
21.08
21.89
4.10
20.51
19.16
39
21.38
Operating margin%
5.26
5.99
7.00
4.51
2.60
1.32
3.74
4.26
3.93
4.22
24.79
3.93
4.24
35
3.07
Net margin%
29.82
26.84
27.64
28.49
29.12
26.19
24.76
27.04
26.10
24.63
3.13
26.10
26.94
22
7.382
P/E ratio (avg)x
33.58
38.28
45.32
51.96
58.59
69.23
79.61
93.16
100.2
117.7
37.79
93.16
63.91
15
15.31
EV/EBITx
30.49
33.38
33.48
32.37
34.83
38.53
34.88
35.01
31.95
30.71
15.77
34.88
33.43
78
20.45
FCF yield (avg)%
19.59
22.18
20.40
21.97
24.67
26.62
27.19
26.41
28.34
27.27
19.87
27.19
25.54
8
23.12
FCF margin%
14.44
15.18
17.73
18.48
19.58
17.92
19.32
22.06
24.58
21.58
12.32
21.58
18.90
76
1.482
FCF / Net incomex
0.594
0.533
0.593
0.669
0.741
0.684
0.767
0.749
0.800
0.726
0.710
0.749
0.705
68
3.28
ROIC%
9.27
7.68
7.89
9.30
8.36
6.62
7.22
10.20
9.96
10.23
25.06
9.96
8.81
70
14.69
Return on equity%
26.06
25.44
25.94
27.69
27.35
27.86
25.93
23.17
24.51
24.58
24.81
24.58
25.93
90
27.34
Return on assets%
16.25
13.56
13.93
15.21
15.78
17.04
17.32
14.49
15.52
17.18
13.83
17.04
15.65
7
960.38
EPS₩
459.48
491.30
454.53
447.65
480.73
430.42
462.61
413.65
435.33
455.56
996.05
(1.07%)
0.56%
—
19.73
EPS growth%
16.54
14.59
15.44
14.62
15.91
14.74
13.78
15.93
18.61
19.20
6.97
15.93
15.68
64
488.80
Bookvalue per sh₩
1,257
1,253
1,226
1,232
1,371
1,326
1,447
1,641
1,924
1,951
538.99
7.31%
5.44%
—
566.43
FCF per share₩
866.03
935.19
962.58
1,021
1,096
1,311
1,563
1,609
1,855
2,189
399.52
14.84%
10.35%
—
645.80
Dividend per sh₩
1,077
1,156
1,275
1,453
1,361
1,380
1,563
1,440
1,634
1,704
605.39
4.60%
5.09%
—
18.32
Div yield (avg)%
18.39
20.65
22.79
25.68
26.84
29.73
28.43
30.75
29.81
28.19
5.17
29.73
27.52
62
8.27
Payout ratio%
12.40
9.89
7.39
8.39
5.76
3.27
2.90
5.82
4.81
2.90
14.09
3.27
5.79
54
42.99
Shares (diluted)M
50.64
56.59
59.90
64.18
65.03
73.13
73.80
80.32
88.33
95.05
42.95
7.89%
6.59%
84
5.48
Buyback yield%
28.61
31.18
30.03
28.29
27.34
27.11
26.14
25.35
23.45
26.13
8.52
26.13
27.22
85
1.469
D/E ratiox
3.024
3.263
3.352
3.286
3.372
3.487
3.737
4.427
4.692
4.584
1.350
4.427
3.430
89
7.893
Enterprise value₩B
45.73
47.16
46.09
45.84
43.06
46.85
41.76
37.65
38.39
40.49
13.65
(1.22%)
(2.16%)
63
54.69
LT debt₩B
91.16
94.51
107.1
126.8
134.5
137.0
143.0
140.4
150.7
177.6
19.82
5.71%
7.75%
31
Revenue
₩61.21B
6.16%
1.00×
Cost of revenue
₩31.93B
6.17%
1.00×
Operating expenses
₩12.07B
5.70%
0.96×
Goodwill & intangibles
18.59%
Spread over hurdle
10.38%