3.307
Revenue₩B
17.99
18.37
18.39
18.97
19.05
19.28
19.12
19.14
19.65
19.63
3.700
0.60%
1.02%
53
20.49
Revenue growth%
6.44
6.95
4.14
4.72
2.36
1.18
4.06
1.45
0.40
0.40
23.52
1.18
3.21
46
19.00
Gross margin%
7.66
5.65
3.00
4.25
4.61
6.55
7.52
7.31
9.00
9.72
28.67
7.52
6.93
32
24.83
Operating margin%
14.55
17.44
18.17
19.18
19.48
19.51
18.07
15.78
15.96
15.27
3.47
15.96
17.75
93
28.65
Net margin%
17.62
19.73
17.63
14.88
16.47
16.98
17.04
14.92
12.01
10.97
6.53
14.92
16.72
79
8.182
P/E ratio (avg)x
32.15
34.27
39.49
36.61
39.55
40.34
37.56
39.36
38.99
39.46
12.72
39.36
39.17
16
10.96
EV/EBITx
32.20
29.88
28.49
25.01
21.65
22.19
23.22
23.18
20.82
19.70
14.81
22.19
23.20
61
10.66
FCF yield (avg)%
17.83
20.39
22.72
23.76
26.39
24.91
24.16
23.53
23.26
23.57
2.87
23.57
23.55
94
13.18
FCF margin%
27.00
25.38
26.34
29.12
30.78
32.30
32.94
35.41
37.14
37.59
10.65
35.41
31.54
13
0.244
FCF / Net incomex
0.299
0.261
0.266
0.232
0.241
0.256
0.261
0.225
0.200
0.186
1.502
0.225
0.249
55
2.63
ROIC%
22.67
25.46
24.03
25.15
24.17
25.92
23.99
23.49
22.55
20.81
20.30
23.49
24.01
15
20.33
Return on equity%
13.17
11.45
8.67
11.11
9.62
9.69
12.15
13.62
11.47
12.61
7.96
12.15
11.46
79
28.22
Return on assets%
6.67
6.57
8.41
7.59
7.34
9.94
10.27
9.65
10.51
12.95
5.60
10.27
9.03
67
121.23
EPS₩
63.73
70.60
77.11
86.88
93.01
94.50
87.97
93.00
84.80
87.08
125.20
(1.31%)
2.71%
—
4.80
EPS growth%
15.63
13.47
12.55
12.03
13.34
16.32
16.08
16.22
13.70
16.66
6.44
16.22
14.66
83
36.32
Bookvalue per sh₩
45.38
51.06
54.55
52.22
59.74
69.86
73.66
86.53
82.20
92.42
219.88
9.12%
7.53%
—
208.98
FCF per share₩
98.07
108.78
115.96
107.46
115.84
113.93
126.20
120.22
127.99
138.55
139.57
3.65%
2.43%
—
148.11
Dividend per sh₩
277.41
276.82
268.28
306.50
319.46
371.19
363.25
371.26
416.05
402.80
134.24
4.75%
3.47%
—
24.51
Div yield (avg)%
24.57
22.58
20.10
19.42
19.21
19.16
17.76
16.27
19.01
20.66
6.62
19.01
19.31
16
25.27
Payout ratio%
21.55
22.83
21.61
20.10
20.74
19.40
21.60
19.21
17.89
17.61
17.03
19.21
20.42
8
27.47
Shares (diluted)M
30.05
29.12
32.38
31.31
32.91
37.20
41.45
42.64
40.70
44.39
27.62
6.17%
3.89%
54
19.27
Buyback yield%
23.30
22.12
24.81
22.43
21.59
24.29
26.09
25.26
24.28
21.31
29.24
24.29
23.79
71
0.969
D/E ratiox
1.457
1.556
1.411
1.556
1.396
1.309
1.434
1.442
1.408
1.257
1.231
1.408
1.422
79
8.469
Enterprise value₩B
7.639
7.598
7.220
7.334
8.453
8.828
9.399
10.86
11.23
12.39
10.24
7.95%
4.27%
77
1.828
LT debt₩B
0.823
0.836
0.895
0.829
0.838
0.730
0.717
0.748
0.654
0.582
3.350
(7.04%)
(3.87%)
64
Revenue
₩19.63B
1.02%
1.00×
Cost of revenue
₩11.46B
0.89%
0.99×
Operating expenses
₩2.345B
1.56%
1.06×
Goodwill & intangibles
16.83%
Return on capital
102.35%
Spread over hurdle
95.60%