22.35
Revenue₩B
14.64
15.03
15.59
15.57
16.08
16.31
16.91
17.00
17.76
17.76
23.12
2.01%
2.16%
36
7.81
Revenue growth%
13.79
15.14
13.13
14.87
17.49
15.58
17.13
16.51
18.56
17.44
24.72
17.13
16.04
26
15.50
Gross margin%
26.40
23.41
21.15
18.40
17.32
16.62
16.57
15.59
14.22
14.31
21.95
15.59
16.97
22
4.39
Operating margin%
15.68
15.37
13.75
14.96
13.93
13.28
13.97
12.77
11.38
12.78
18.81
12.78
13.84
6
2.13
Net margin%
5.75
5.18
5.17
2.50
0.53
0.40
0.40
0.40
0.40
0.40
18.29
0.40
0.46
40
17.43
P/E ratio (avg)x
18.23
20.58
23.79
27.68
30.44
35.49
36.53
41.05
44.51
47.91
22.71
41.05
32.96
76
37.73
EV/EBITx
45.35
51.09
55.99
55.13
54.55
62.05
69.35
71.27
70.28
71.47
13.17
70.28
59.02
25
2.98
FCF yield (avg)%
27.56
29.09
26.68
29.42
27.35
27.41
25.36
27.07
27.62
27.38
24.39
27.38
27.39
15
5.12
FCF margin%
23.91
22.33
22.55
20.26
23.26
21.01
19.67
18.29
21.03
23.57
27.02
21.01
21.68
93
1.472
FCF / Net incomex
2.132
2.007
2.316
2.514
2.688
3.132
3.472
3.434
3.269
3.666
0.199
3.434
2.910
71
23.94
ROIC%
21.49
24.02
26.88
24.13
23.93
24.29
22.10
22.26
22.44
23.28
4.29
22.44
23.61
81
21.84
Return on equity%
26.62
28.71
30.57
29.20
31.62
28.62
29.17
26.95
26.72
23.92
27.39
26.95
28.66
91
2.81
Return on assets%
22.81
23.22
22.11
21.71
21.16
21.50
20.29
20.16
21.98
22.35
17.28
21.50
21.84
47
115.02
EPS₩
99.40
87.23
92.60
83.46
78.10
78.14
79.74
78.05
70.98
60.85
119.99
(4.87%)
(4.05%)
—
22.30
EPS growth%
13.40
13.41
15.44
15.22
16.15
14.32
13.66
12.68
11.08
13.96
12.49
13.66
13.81
27
91.98
Bookvalue per sh₩
34.27
33.92
34.88
31.74
34.63
34.70
31.91
33.31
29.04
27.09
118.15
(4.79%)
(2.99%)
—
108.22
FCF per share₩
66.56
64.59
68.63
61.39
65.04
72.66
71.74
64.31
64.67
64.67
82.83
(0.11%)
0.15%
—
189.20
Dividend per sh₩
340.44
388.15
451.86
496.09
592.55
573.61
681.12
744.14
789.78
781.73
99.46
5.70%
8.65%
—
6.07
Div yield (avg)%
21.20
19.75
17.51
15.22
13.08
14.41
16.21
18.08
18.64
17.15
28.34
17.15
17.33
58
14.01
Payout ratio%
18.64
19.72
20.25
22.06
22.93
20.22
20.70
23.29
23.26
20.69
6.08
20.70
20.69
44
30.88
Shares (diluted)M
23.79
20.95
22.24
19.62
18.16
18.40
20.06
20.47
18.56
17.96
31.54
(0.22%)
(2.36%)
15
11.81
Buyback yield%
15.72
13.38
10.67
8.15
9.05
11.65
13.48
12.07
14.61
11.88
12.85
12.07
11.98
87
1.179
D/E ratiox
1.921
1.905
2.071
1.902
1.737
1.594
1.495
1.461
1.655
1.716
0.162
1.594
1.726
66
11.93
Enterprise value₩B
21.84
21.92
21.35
21.88
25.07
25.28
26.44
25.60
26.62
28.43
12.85
2.55%
2.89%
84
23.94
LT debt₩B
7.296
6.564
7.127
7.008
6.802
6.957
6.688
7.169
6.654
7.034
17.75
0.67%
(0.43%)
57
Revenue
₩17.76B
2.16%
1.00×
Cost of revenue
₩11.04B
2.20%
1.00×
Operating expenses
₩4.020B
1.72%
0.96×
Goodwill & intangibles
18.05%
Spread over hurdle
(4.76%)