37.53
Revenue₩B
14.77
16.13
17.53
18.57
20.04
21.28
23.09
24.79
26.50
28.48
41.74
7.29%
7.86%
62
12.07
Revenue growth%
30.56
31.86
29.35
32.03
32.40
33.55
34.23
32.12
34.45
32.23
26.18
33.55
32.17
28
22.66
Gross margin%
6.49
5.09
7.80
6.93
7.20
9.02
6.61
4.50
6.73
6.86
26.92
6.73
6.80
61
18.64
Operating margin%
24.82
24.45
21.88
19.45
20.92
19.45
20.17
18.18
15.36
15.57
7.59
18.18
19.81
52
13.63
Net margin%
14.72
14.49
15.42
14.92
14.87
14.75
15.11
12.36
10.82
7.89
21.51
12.36
14.74
7
9.912
P/E ratio (avg)x
30.06
31.07
32.95
37.94
42.47
49.71
50.98
49.68
51.15
51.37
25.84
50.98
46.08
18
34.51
EV/EBITx
10.17
9.812
9.236
8.989
9.133
9.627
9.079
9.407
10.36
10.06
19.62
9.627
9.517
92
15.17
FCF yield (avg)%
31.73
30.94
31.07
31.38
34.18
36.76
33.86
35.92
38.52
37.34
9.55
36.76
34.02
74
28.84
FCF margin%
8.33
9.71
12.21
9.66
11.79
8.97
11.05
8.58
5.85
5.77
23.49
8.58
9.31
65
1.603
FCF / Net incomex
0.130
0.122
0.137
0.148
0.135
0.130
0.117
0.118
0.116
0.123
1.149
0.118
0.126
67
25.63
ROIC%
16.88
18.67
18.19
17.09
16.55
19.39
19.60
18.47
17.08
18.87
11.94
18.87
18.33
40
10.27
Return on equity%
15.75
16.94
19.47
18.49
17.72
15.50
13.88
15.67
16.97
15.02
6.95
15.50
16.35
24
13.70
Return on assets%
1.51
0.40
0.40
3.34
3.87
1.97
0.40
0.40
1.15
4.08
25.76
1.15
1.33
87
647.85
EPS₩
1,599
1,684
1,905
1,737
1,771
1,620
1,604
1,800
1,884
2,040
689.57
2.87%
3.10%
—
11.05
EPS growth%
21.53
21.25
21.49
22.50
23.58
24.18
23.38
20.95
22.68
24.83
25.73
23.38
22.59
16
260.85
Bookvalue per sh₩
548.57
510.65
535.63
489.06
521.61
550.99
512.56
473.08
534.04
486.75
1,280
(1.37%)
(0.76%)
—
1,325
FCF per share₩
1,528
1,723
1,956
2,053
2,227
2,126
2,210
2,317
2,187
2,372
358.04
1.27%
4.03%
—
1,398
Dividend per sh₩
1,013
1,049
1,062
1,078
1,216
1,285
1,314
1,541
1,559
1,590
971.09
5.51%
4.41%
—
19.93
Div yield (avg)%
21.53
19.90
18.81
18.15
20.21
20.33
18.17
18.49
17.15
15.47
21.56
18.17
18.65
90
18.08
Payout ratio%
21.60
22.47
24.83
24.93
26.76
23.80
22.47
23.53
23.35
22.14
9.93
23.35
23.44
58
11.16
Shares (diluted)M
11.68
11.29
10.58
11.86
10.71
9.907
9.314
8.562
8.080
8.376
10.68
(4.79%)
(2.85%)
42
7.95
Buyback yield%
3.76
4.90
5.77
5.78
3.22
1.13
1.30
4.21
2.15
0.40
10.17
1.30
3.49
23
1.560
D/E ratiox
1.492
1.587
1.580
1.725
1.768
1.986
1.878
1.883
1.728
1.820
0.184
1.878
1.748
38
18.34
Enterprise value₩B
21.45
20.87
24.83
26.98
29.09
30.32
32.62
37.41
39.77
39.76
32.17
6.45%
7.20%
30
14.25
LT debt₩B
9.815
9.245
8.673
7.781
7.300
6.523
6.304
6.493
7.038
7.805
20.97
1.35%
(3.14%)
29
Revenue
₩28.48B
7.86%
1.00×
Cost of revenue
₩19.94B
7.86%
1.00×
Operating expenses
₩4.729B
7.22%
0.94×
Spread over hurdle
(2.28%)