1.743
Revenue₩B
8.243
8.384
8.629
8.834
8.895
9.221
9.597
9.772
9.728
10.02
1.808
2.41%
2.30%
54
4.80
Revenue growth%
0.40
2.93
5.73
7.39
5.97
7.04
8.68
6.16
7.72
7.93
26.76
7.72
6.60
70
12.40
Gross margin%
25.52
27.46
29.72
29.82
30.85
33.60
34.77
32.83
31.37
31.26
23.96
32.83
31.06
56
22.10
Operating margin%
6.68
5.53
4.23
6.48
6.29
7.47
7.25
10.03
9.23
7.53
28.14
7.53
6.97
74
15.54
Net margin%
25.22
22.60
22.93
24.96
27.67
30.49
27.76
25.93
28.88
26.22
7.58
27.76
26.08
93
15.88
P/E ratio (avg)x
49.24
46.65
44.00
51.46
49.13
54.83
57.14
65.66
68.43
77.82
8.192
65.66
53.15
12
14.00
EV/EBITx
9.974
11.04
11.84
12.52
14.01
14.32
15.70
16.75
16.41
18.17
30.75
16.41
14.16
21
6.08
FCF yield (avg)%
4.93
5.91
2.94
1.50
2.20
1.36
3.12
0.40
1.73
0.40
5.31
1.36
1.96
91
24.48
FCF margin%
4.38
3.47
6.10
5.80
7.05
7.60
10.00
8.85
6.59
6.08
5.49
7.60
6.34
41
0.790
FCF / Net incomex
2.608
2.965
2.935
3.152
3.364
3.687
4.127
4.149
4.886
5.097
1.677
4.149
3.526
30
21.01
ROIC%
15.52
17.44
14.99
13.72
14.43
13.45
12.21
12.71
10.11
10.38
25.07
12.21
13.59
89
3.41
Return on equity%
9.78
10.15
8.24
10.90
11.87
12.01
11.55
10.93
10.93
13.06
7.66
11.55
10.93
67
23.70
Return on assets%
5.82
7.55
5.79
6.67
3.81
1.64
0.55
0.40
0.40
1.63
28.50
0.55
2.73
46
126.09
EPS₩
93.58
93.52
84.54
75.30
66.75
63.36
68.98
63.39
69.09
62.79
137.08
(1.22%)
(3.34%)
—
25.85
EPS growth%
0.93
1.02
2.60
1.98
1.65
3.47
1.51
0.40
0.40
2.12
13.69
1.51
1.58
92
62.58
Bookvalue per sh₩
45.74
46.25
46.87
46.03
46.91
50.36
56.56
67.03
64.57
70.33
54.04
8.44%
4.52%
—
124.02
FCF per share₩
122.53
130.49
120.71
119.48
108.53
101.20
114.70
109.76
114.74
122.38
100.05
2.43%
1.28%
—
145.05
Dividend per sh₩
150.41
146.48
143.29
141.05
150.04
160.02
192.19
220.75
247.62
281.16
46.59
13.38%
7.23%
—
12.52
Div yield (avg)%
18.15
18.56
16.96
16.34
18.91
17.49
17.36
18.72
19.33
17.16
15.65
17.49
17.82
82
18.46
Payout ratio%
5.48
6.77
5.57
8.30
5.84
5.34
5.02
5.82
4.29
4.18
6.53
5.02
5.53
88
25.52
Shares (diluted)M
38.73
39.71
46.84
49.11
48.25
52.30
56.71
58.25
62.19
68.28
26.85
7.19%
7.86%
94
26.34
Buyback yield%
21.16
22.25
22.59
22.99
24.59
23.53
22.12
24.34
25.49
25.16
18.50
24.34
23.26
71
1.004
D/E ratiox
0.898
0.838
0.874
0.949
0.926
1.031
1.100
1.274
1.215
1.336
0.862
1.215
0.990
49
4.788
Enterprise value₩B
10.56
9.546
8.990
9.445
8.212
8.546
8.969
7.739
7.036
6.564
14.02
(4.38%)
(5.71%)
73
1.489
LT debt₩B
12.47
13.69
13.09
12.31
12.96
11.88
11.05
10.11
9.772
9.183
5.523
(6.66%)
(2.28%)
35
Revenue
₩10.02B
2.30%
1.00×
Cost of revenue
₩7.013B
2.30%
1.00×
Operating expenses
₩1.491B
1.96%
0.97×
Spread over hurdle
(1.45%)