0.665
Revenue₩B
7.120
7.595
8.025
8.538
8.867
9.500
10.10
10.75
11.43
12.01
0.733
6.25%
6.10%
36
10.13
Revenue growth%
19.76
17.75
17.19
18.12
16.10
13.30
14.23
14.46
12.24
14.96
16.27
14.23
15.53
70
15.77
Gross margin%
23.49
23.17
22.84
25.35
22.92
23.96
23.08
22.94
25.74
28.11
28.98
23.96
23.33
49
21.23
Operating margin%
23.17
22.12
21.52
21.11
23.08
24.16
24.04
24.94
22.93
22.87
9.24
24.04
23.00
60
6.62
Net margin%
17.67
16.96
15.70
13.06
14.76
16.97
19.79
19.44
17.12
14.32
12.24
17.12
16.97
53
32.52
P/E ratio (avg)x
18.31
18.57
20.08
18.44
16.76
19.00
20.51
20.65
22.70
23.23
32.16
20.65
19.54
69
36.66
EV/EBITx
29.29
32.97
34.88
35.14
34.37
36.11
35.70
37.53
42.91
41.44
16.05
37.53
35.42
77
8.11
FCF yield (avg)%
19.81
21.13
20.21
19.37
21.59
19.10
20.17
19.28
16.39
16.80
12.64
19.10
19.59
18
4.19
FCF margin%
19.84
19.51
19.96
20.59
21.30
21.99
21.50
18.70
17.03
18.78
2.23
18.78
19.90
40
1.237
FCF / Net incomex
0.398
0.396
0.407
0.374
0.357
0.339
0.357
0.384
0.353
0.322
0.749
0.353
0.366
90
3.06
ROIC%
26.32
27.86
26.87
27.09
24.24
22.46
20.83
18.99
18.45
20.80
9.64
20.80
23.35
74
17.19
Return on equity%
36.52
35.89
37.69
40.29
38.66
40.87
43.30
44.66
44.20
43.03
3.19
43.30
40.58
41
24.39
Return on assets%
18.33
16.09
16.82
17.38
16.69
19.27
18.62
16.28
13.79
11.08
20.08
16.28
16.75
44
158.04
EPS₩
152.34
176.83
191.69
190.58
226.12
264.51
289.06
295.58
311.45
344.83
169.24
8.81%
8.75%
—
6.45
EPS growth%
7.49
6.20
6.24
7.05
6.65
6.63
7.81
6.51
8.10
9.01
11.29
7.81
6.85
55
111.83
Bookvalue per sh₩
70.46
70.19
83.84
83.88
91.75
93.59
103.78
112.00
126.85
132.88
66.61
7.69%
7.58%
—
121.57
FCF per share₩
292.36
271.23
279.38
285.90
275.79
277.56
315.81
341.75
333.15
366.81
213.26
5.87%
1.84%
—
52.88
Dividend per sh₩
45.56
51.37
48.47
49.55
49.71
52.76
48.53
49.32
50.71
50.56
148.07
0.34%
1.10%
—
13.50
Div yield (avg)%
11.92
12.82
11.49
11.85
11.40
13.28
16.01
15.44
13.23
12.53
16.96
13.28
12.67
52
16.95
Payout ratio%
10.29
11.63
14.30
15.07
12.72
11.33
11.72
9.33
9.25
7.56
7.37
9.33
11.48
40
19.05
Shares (diluted)M
17.11
16.11
17.42
17.16
17.39
15.39
16.56
16.69
17.56
15.98
19.51
(1.68%)
(1.15%)
20
25.02
Buyback yield%
16.26
18.89
19.84
18.09
19.23
21.69
24.19
24.24
26.14
25.94
3.54
24.24
20.77
26
0.669
D/E ratiox
0.817
0.893
1.004
0.989
1.103
1.164
1.232
1.338
1.348
1.511
0.891
1.338
1.133
46
5.033
Enterprise value₩B
14.60
14.67
15.02
15.23
16.69
19.64
19.17
19.85
21.34
24.13
7.280
7.65%
6.33%
26
0.649
LT debt₩B
9.584
9.836
10.62
10.28
10.28
10.87
12.29
13.01
13.96
15.82
4.948
9.00%
5.80%
82
Revenue
₩12.01B
6.10%
1.00×
Cost of revenue
₩6.312B
5.91%
0.98×
Operating expenses
₩2.643B
6.69%
1.06×
Spread over hurdle
(1.93%)