0.427
Revenue₩B
7.394
7.408
7.679
7.684
7.820
7.837
7.791
8.012
8.119
8.180
0.468
0.91%
1.26%
38
14.49
Revenue growth%
19.24
22.12
22.19
19.56
21.95
19.95
22.39
22.27
21.88
20.43
14.23
21.88
21.92
23
8.22
Gross margin%
21.43
23.94
25.58
24.23
24.86
27.08
24.57
27.28
25.15
23.30
15.05
25.15
24.71
24
12.40
Operating margin%
3.47
5.66
7.22
6.21
7.92
5.99
5.88
5.74
5.89
2.95
22.43
5.88
5.89
85
27.79
Net margin%
9.79
9.23
9.04
7.26
7.44
10.05
10.51
8.48
9.28
8.09
4.70
9.28
9.13
53
37.71
P/E ratio (avg)x
23.25
24.09
24.38
25.04
26.54
29.19
35.02
33.68
39.62
45.77
21.93
35.02
27.86
69
12.74
EV/EBITx
6.237
5.587
5.547
5.326
4.635
4.072
3.984
3.745
3.314
2.899
22.11
3.745
4.353
12
26.89
FCF yield (avg)%
11.30
12.59
10.19
9.54
11.85
14.35
14.85
16.14
17.54
17.53
4.48
16.14
13.47
56
24.92
FCF margin%
20.83
19.54
18.67
20.47
18.18
18.30
19.72
22.48
23.58
23.54
18.52
22.48
20.09
62
1.525
FCF / Net incomex
1.467
1.652
1.699
1.701
1.849
1.994
1.948
1.832
2.005
2.132
1.574
1.994
1.841
9
3.43
ROIC%
14.74
16.27
14.83
11.84
11.45
10.74
8.96
6.44
7.79
8.20
8.42
8.20
11.09
69
9.34
Return on equity%
20.63
23.23
24.10
21.75
20.49
21.34
18.73
17.29
16.96
15.62
28.61
17.29
20.56
44
22.23
Return on assets%
22.60
24.26
23.44
23.22
23.49
23.14
23.84
23.80
25.39
27.79
5.04
23.84
23.65
21
83.02
EPS₩
255.00
305.94
338.64
379.43
449.21
535.53
599.69
622.41
656.23
710.95
85.52
9.62%
11.72%
—
16.86
EPS growth%
18.25
16.98
19.45
18.46
18.29
15.98
14.85
15.31
17.59
17.82
5.30
15.98
17.70
31
68.42
Bookvalue per sh₩
52.48
51.84
49.87
52.91
53.15
49.67
44.25
40.42
35.19
34.19
36.01
(8.44%)
(3.85%)
—
155.52
FCF per share₩
134.85
122.56
124.78
119.13
105.50
98.10
98.98
105.81
101.83
110.65
68.96
0.96%
(3.00%)
—
163.45
Dividend per sh₩
228.38
219.09
251.55
247.98
245.68
288.20
310.36
346.55
339.52
396.24
90.97
10.03%
7.05%
—
2.55
Div yield (avg)%
19.35
17.29
18.20
19.17
20.40
19.40
18.28
21.27
20.95
21.11
14.70
20.95
19.38
50
22.23
Payout ratio%
6.33
4.26
4.51
3.04
4.17
3.37
0.56
2.02
2.86
2.14
6.98
2.14
3.20
11
19.36
Shares (diluted)M
22.03
21.74
23.47
21.54
19.58
18.56
19.66
18.51
20.12
21.02
20.34
1.43%
(0.56%)
36
19.40
Buyback yield%
17.46
17.01
16.45
18.65
19.12
16.22
16.49
18.75
18.28
15.99
16.38
16.49
17.24
64
0.976
D/E ratiox
1.618
1.739
1.870
2.103
2.376
2.626
2.956
3.166
3.082
3.504
0.742
3.082
2.501
45
0.700
Enterprise value₩B
3.382
3.227
3.220
3.371
3.186
2.782
2.595
2.553
2.698
2.557
0.443
(4.30%)
(3.23%)
8
1.359
LT debt₩B
6.483
6.393
7.330
6.941
7.051
7.509
7.242
6.634
6.748
7.634
4.721
1.60%
0.78%
22
Revenue
₩8.180B
1.26%
1.00×
Cost of revenue
₩4.430B
1.45%
1.02×
Operating expenses
₩1.920B
1.00%
0.97×
Goodwill & intangibles
17.76%
Spread over hurdle
10.69%