32.10
Revenue₩B
27.85
29.24
31.26
32.21
33.61
34.89
36.29
38.59
40.42
43.12
34.40
5.11%
4.76%
88
5.33
Revenue growth%
34.08
36.81
35.63
38.04
38.87
41.79
44.05
45.72
45.79
48.76
6.54
45.72
40.33
16
13.06
Gross margin%
11.74
9.47
9.92
11.97
9.34
11.06
13.98
12.73
14.63
13.93
22.43
13.93
11.86
48
15.65
Operating margin%
9.90
12.02
12.35
13.62
11.57
11.17
13.69
13.21
11.17
10.81
14.77
11.17
11.79
88
23.59
Net margin%
19.23
21.43
20.25
18.72
17.71
18.97
17.48
15.68
16.59
15.45
26.48
16.59
18.21
76
19.40
P/E ratio (avg)x
6.961
6.883
7.778
7.571
8.316
9.251
10.46
11.39
11.98
12.30
27.31
11.39
8.784
61
22.47
EV/EBITx
57.51
57.91
64.29
73.16
71.84
77.34
73.96
77.35
73.93
76.71
13.27
76.71
73.54
47
15.39
FCF yield (avg)%
19.14
17.80
19.06
18.13
17.52
19.70
18.82
20.21
22.77
22.36
21.02
20.21
19.10
73
9.34
FCF margin%
8.19
6.37
6.96
4.62
3.99
6.31
4.23
5.78
8.10
9.63
15.29
6.31
6.34
88
0.349
FCF / Net incomex
0.817
0.779
0.773
0.789
0.733
0.711
0.764
0.791
0.822
0.763
1.794
0.764
0.776
18
23.11
ROIC%
18.09
21.05
19.99
21.31
18.90
19.04
17.81
17.89
17.21
15.98
4.15
17.81
18.50
53
2.10
Return on equity%
11.12
12.67
10.04
8.59
7.87
9.49
7.56
10.55
11.43
13.76
5.28
10.55
10.30
11
23.59
Return on assets%
26.36
28.28
28.82
31.08
32.01
29.05
26.83
29.15
30.46
32.30
18.58
29.15
29.10
46
187.44
EPS₩
537.10
630.18
626.39
614.69
602.78
706.49
776.12
819.84
913.84
1,003
206.91
10.73%
8.43%
—
26.26
EPS growth%
27.49
27.98
26.63
23.85
21.46
22.64
25.35
24.43
24.90
23.88
27.88
24.43
24.66
48
382.94
Bookvalue per sh₩
1,009
940.39
996.41
886.29
785.32
713.88
735.25
760.72
771.08
805.01
1,062
0.50%
(1.44%)
—
471.39
FCF per share₩
1,189
1,365
1,559
1,578
1,644
1,771
2,076
2,023
2,279
2,519
755.81
8.90%
9.62%
—
432.29
Dividend per sh₩
1,097
1,034
1,120
1,243
1,255
1,317
1,416
1,575
1,768
1,821
699.63
7.73%
5.90%
—
10.69
Div yield (avg)%
10.60
9.27
11.89
9.76
7.20
10.07
8.73
6.73
6.03
6.42
18.47
6.73
9.00
6
20.83
Payout ratio%
16.78
16.60
17.56
16.17
18.60
16.90
19.10
16.91
14.02
16.24
12.96
16.90
16.84
84
27.79
Shares (diluted)M
30.47
33.12
37.09
41.56
42.11
47.57
44.33
43.90
40.13
38.22
27.87
(1.92%)
2.85%
64
4.22
Buyback yield%
10.10
8.25
10.54
8.77
9.59
7.08
4.84
6.02
3.54
5.06
18.54
5.06
7.66
80
0.182
D/E ratiox
1.126
1.227
1.445
1.441
1.575
1.586
1.767
1.901
2.191
2.131
0.210
1.901
1.581
63
18.27
Enterprise value₩B
6.567
6.241
6.238
5.381
5.415
5.211
4.596
5.033
5.024
5.400
28.39
(0.06%)
(1.41%)
22
27.44
LT debt₩B
36.78
38.31
39.60
41.15
43.33
44.48
38.70
36.99
36.03
31.83
32.25
(5.98%)
(0.89%)
54
Revenue
₩43.12B
4.76%
1.00×
Cost of revenue
₩21.92B
4.48%
0.97×
Operating expenses
₩9.626B
5.18%
1.04×
Spread over hurdle
14.67%