8.456
Revenue₩B
8.243
8.431
8.749
9.001
9.166
9.429
9.606
9.853
10.15
10.32
9.108
2.39%
2.47%
47
23.36
Revenue growth%
9.90
8.39
9.25
7.33
5.64
5.36
4.78
4.84
7.79
7.81
20.52
5.36
7.56
6
8.58
Gross margin%
22.09
24.94
21.99
20.24
18.43
18.86
18.23
20.79
18.47
17.52
11.21
18.47
19.55
32
23.50
Operating margin%
9.93
7.74
7.80
6.83
8.11
8.61
7.42
8.35
8.72
11.02
24.54
8.61
8.23
73
8.61
Net margin%
10.04
10.87
7.94
5.09
3.70
1.25
0.40
2.84
1.80
1.89
7.99
1.80
3.27
29
37.89
P/E ratio (avg)x
9.013
9.403
8.819
9.195
9.950
10.68
10.50
11.50
11.11
12.18
27.42
11.11
10.22
49
8.242
EV/EBITx
23.58
23.66
22.47
20.74
21.16
23.12
22.77
21.49
19.99
18.41
35.89
21.49
21.98
75
29.44
FCF yield (avg)%
14.06
13.52
11.91
11.38
11.91
12.37
14.13
14.21
12.15
13.19
15.40
13.19
12.78
13
2.13
FCF margin%
29.15
30.95
32.65
35.49
36.25
36.41
35.06
36.09
37.03
38.57
11.25
36.41
35.79
7
0.888
FCF / Net incomex
0.157
0.152
0.159
0.147
0.130
0.141
0.128
0.135
0.148
0.138
0.477
0.138
0.144
71
2.22
ROIC%
20.88
21.52
23.19
26.03
26.34
27.53
29.19
27.70
26.12
28.82
4.90
27.70
26.23
58
19.92
Return on equity%
12.36
10.29
8.06
6.61
9.39
9.22
7.05
4.40
1.46
2.08
23.01
4.40
7.55
41
12.76
Return on assets%
21.45
24.16
25.34
28.18
30.57
27.82
29.40
31.41
29.13
26.16
23.86
29.13
28.00
69
184.84
EPS₩
102.20
99.50
105.52
105.08
104.84
118.62
121.25
135.04
148.13
165.41
199.02
9.55%
4.65%
—
4.84
EPS growth%
5.81
5.96
7.95
8.03
9.20
6.83
6.89
5.60
6.66
8.82
29.45
6.83
6.86
51
470.57
Bookvalue per sh₩
202.12
219.74
214.40
200.43
199.24
184.14
167.49
180.11
170.33
156.38
592.11
(4.73%)
(1.79%)
—
636.54
FCF per share₩
221.93
225.48
211.67
229.94
234.45
217.36
245.23
241.57
223.04
228.85
206.98
(0.48%)
0.14%
—
327.96
Dividend per sh₩
139.01
158.93
167.48
180.25
186.45
217.24
206.22
196.44
189.74
221.62
277.53
3.52%
4.57%
—
7.74
Div yield (avg)%
6.74
6.54
8.93
9.18
8.57
11.02
9.41
7.94
7.22
8.81
17.67
8.81
8.69
66
11.71
Payout ratio%
9.45
9.39
11.89
10.02
8.77
9.79
12.65
11.07
11.42
14.34
29.08
11.42
10.54
19
14.04
Shares (diluted)M
16.94
17.45
16.42
17.64
18.75
21.55
22.96
22.05
21.67
21.41
14.08
2.69%
1.92%
7
10.73
Buyback yield%
10.90
8.71
10.47
8.03
9.14
6.38
8.07
7.63
9.39
10.04
21.22
8.07
8.93
21
0.829
D/E ratiox
0.730
0.685
0.756
0.745
0.815
0.853
0.753
0.774
0.794
0.832
0.556
0.794
0.765
27
7.271
Enterprise value₩B
12.27
13.08
14.55
14.89
16.91
17.57
18.17
21.07
24.22
28.70
12.77
11.16%
8.65%
39
3.784
LT debt₩B
4.864
5.336
5.731
5.895
5.594
5.922
5.912
6.542
6.903
7.207
9.451
5.20%
4.95%
44
Revenue
₩10.32B
2.47%
1.00×
Cost of revenue
₩6.935B
2.31%
0.98×
Operating expenses
₩1.351B
3.16%
1.07×
Goodwill & intangibles
17.79%
Spread over hurdle
(0.88%)