2.262
Revenue₩B
17.53
18.05
18.69
18.69
18.79
19.47
19.63
19.64
20.26
20.68
2.466
1.93%
1.70%
31
9.58
Revenue growth%
12.11
14.04
14.12
13.17
11.37
11.34
11.49
10.84
11.08
9.42
7.69
11.08
11.43
31
26.66
Gross margin%
6.39
8.35
10.90
10.45
7.80
7.56
10.07
12.00
13.19
13.15
3.52
12.00
10.26
5
9.15
Operating margin%
8.45
5.73
5.32
7.78
8.10
8.64
7.99
6.35
3.97
4.75
26.85
6.35
7.06
80
13.51
Net margin%
23.95
24.28
23.25
23.65
20.79
20.87
23.54
26.26
28.96
28.22
12.22
26.26
23.80
61
25.12
P/E ratio (avg)x
37.91
42.52
47.16
45.59
43.83
44.08
44.33
49.26
49.41
53.30
22.91
49.26
44.96
37
8.553
EV/EBITx
53.78
59.81
58.36
68.17
81.25
95.84
93.88
101.4
104.0
120.8
15.28
101.4
87.56
91
27.36
FCF yield (avg)%
14.19
15.36
15.01
13.44
15.72
14.26
13.99
16.39
14.81
16.71
4.49
14.81
14.91
11
28.02
FCF margin%
15.91
16.63
17.88
20.86
17.93
15.75
17.16
14.54
13.52
11.16
21.89
14.54
16.27
70
0.623
FCF / Net incomex
1.756
1.713
1.893
1.826
2.079
2.114
2.101
2.336
2.228
2.599
0.619
2.228
2.090
37
8.29
ROIC%
23.04
23.43
24.80
25.57
26.28
26.62
24.56
25.83
28.36
29.85
12.35
26.62
25.70
36
16.18
Return on equity%
1.03
3.64
6.35
4.35
5.44
6.46
6.83
5.62
3.05
0.89
16.33
5.62
4.90
18
22.01
Return on assets%
16.34
19.27
18.32
19.88
19.23
17.57
19.08
18.82
15.89
16.00
28.12
17.57
18.57
53
111.08
EPS₩
184.80
197.43
208.53
190.16
198.20
212.39
236.41
262.58
274.11
253.85
121.78
5.07%
3.70%
—
17.33
EPS growth%
29.33
30.67
33.47
31.64
31.48
32.63
35.05
38.03
40.88
42.47
3.75
38.03
33.05
67
237.54
Bookvalue per sh₩
736.62
781.31
851.07
974.61
1,056
1,176
1,355
1,429
1,582
1,571
357.40
8.26%
9.09%
—
701.36
FCF per share₩
360.37
381.55
390.97
378.77
395.36
384.65
386.03
396.80
367.83
343.98
384.27
(2.75%)
(1.73%)
—
426.11
Dividend per sh₩
272.57
270.56
287.12
302.18
296.85
294.25
287.87
318.94
348.87
364.31
168.52
4.18%
2.13%
—
14.88
Div yield (avg)%
9.11
6.38
5.97
3.40
1.44
2.92
0.44
0.40
0.40
0.40
24.72
0.40
2.18
7
23.14
Payout ratio%
6.46
5.79
8.58
9.23
10.62
10.18
12.22
13.14
13.40
15.33
15.25
13.14
10.40
41
15.28
Shares (diluted)M
19.94
19.27
21.74
23.32
26.25
27.08
26.42
24.34
27.58
28.20
15.17
1.44%
3.92%
58
11.54
Buyback yield%
4.41
6.13
4.33
2.59
3.65
5.00
6.33
3.60
5.73
7.42
6.88
5.73
4.70
22
0.436
D/E ratiox
2.017
1.973
2.385
2.446
2.548
2.553
2.899
3.396
4.087
4.957
0.101
3.396
2.550
63
20.10
Enterprise value₩B
10.60
11.45
11.06
10.18
9.555
10.28
10.33
9.776
10.25
10.35
7.716
1.61%
0.28%
42
12.39
LT debt₩B
4.866
5.069
5.207
5.648
6.790
7.697
8.411
8.734
8.587
9.765
16.66
7.54%
8.12%
16
Revenue
₩20.68B
1.70%
1.00×
Cost of revenue
₩10.95B
1.99%
1.03×
Operating expenses
₩3.880B
1.31%
0.96×
Goodwill & intangibles
15.67%
Return on capital
113.00%
Spread over hurdle
106.98%