5.080
Revenue₩B
10.29
10.57
10.79
11.07
11.34
11.94
12.60
12.96
13.52
13.83
5.545
4.05%
3.27%
34
29.57
Revenue growth%
28.33
27.94
25.37
24.20
26.64
23.69
23.85
23.34
25.13
23.37
9.99
23.69
24.66
49
9.34
Gross margin%
21.65
21.85
23.65
22.92
25.53
25.48
27.54
27.78
30.44
27.65
3.48
27.65
25.50
26
25.24
Operating margin%
4.35
2.06
2.66
1.42
0.40
0.40
1.63
4.52
7.46
6.22
4.03
4.52
2.36
13
10.88
Net margin%
29.45
28.53
29.75
27.87
27.13
27.89
30.87
31.80
29.80
31.65
6.62
30.87
29.60
7
31.80
P/E ratio (avg)x
19.91
18.77
19.99
20.49
21.57
22.36
26.36
28.51
30.73
34.75
36.31
28.51
21.96
26
33.60
EV/EBITx
18.65
19.06
18.38
16.70
17.59
17.90
16.50
16.15
17.38
18.76
27.77
17.38
17.74
50
13.58
FCF yield (avg)%
0.40
0.72
0.40
2.82
0.88
0.40
0.40
0.40
1.81
2.51
14.39
0.40
0.56
14
19.47
FCF margin%
27.66
27.43
25.04
26.16
27.17
28.72
30.79
28.00
29.95
29.19
13.38
29.19
27.83
40
0.274
FCF / Net incomex
1.356
1.304
1.369
1.490
1.708
1.846
1.927
1.921
2.241
2.686
1.723
1.927
1.777
72
15.05
ROIC%
8.95
7.46
5.20
5.74
3.89
6.71
7.68
9.15
8.96
9.45
8.49
8.96
7.57
81
14.23
Return on equity%
30.76
28.56
28.10
29.02
31.77
29.81
28.84
28.47
29.40
27.10
5.94
28.84
28.93
40
28.88
Return on assets%
26.16
24.17
21.51
24.17
23.84
26.20
27.89
30.13
32.46
33.90
24.18
30.13
26.18
31
63.75
EPS₩
360.11
387.28
384.22
417.49
445.49
481.86
493.06
503.20
557.87
502.96
66.50
2.46%
2.81%
—
20.17
EPS growth%
6.91
5.33
5.34
2.50
2.99
3.72
6.10
7.78
10.20
11.52
18.96
7.78
5.72
56
251.57
Bookvalue per sh₩
566.08
558.35
629.66
644.46
762.01
893.95
893.28
884.57
1,005
1,087
212.38
7.37%
8.09%
—
250.44
FCF per share₩
65.94
62.26
57.72
52.21
53.00
50.29
55.64
51.68
47.96
42.42
220.18
(4.35%)
(3.49%)
—
217.97
Dividend per sh₩
350.88
361.65
366.65
371.26
343.19
331.19
308.06
306.18
291.93
311.56
84.44
(1.92%)
(1.63%)
—
14.25
Div yield (avg)%
14.04
14.70
13.39
11.48
10.86
12.98
13.25
15.55
17.91
17.28
27.80
15.55
13.71
19
23.93
Payout ratio%
10.97
13.13
13.58
14.97
17.71
19.72
17.39
17.05
14.25
11.63
4.98
17.05
14.61
75
15.96
Shares (diluted)M
26.30
29.16
31.50
37.72
37.66
41.54
43.03
42.00
45.92
51.54
15.32
6.48%
8.96%
73
26.87
Buyback yield%
29.27
28.68
29.59
30.84
32.53
32.22
34.95
37.75
36.44
37.97
2.22
36.44
32.37
42
0.275
D/E ratiox
0.952
0.986
1.046
1.193
1.108
1.261
1.351
1.467
1.690
1.846
0.594
1.467
1.227
82
10.55
Enterprise value₩B
3.851
4.044
3.848
3.519
3.981
4.137
3.886
3.841
3.873
4.411
3.605
2.07%
0.34%
35
7.398
LT debt₩B
5.266
5.339
5.915
6.797
7.118
7.614
7.621
7.118
7.023
7.698
3.864
1.58%
3.73%
94
Revenue
₩13.83B
3.27%
1.00×
Cost of revenue
₩7.575B
3.44%
1.02×
Operating expenses
₩2.322B
2.86%
0.96×
Spread over hurdle
17.07%