24.86
Revenue₩B
26.59
26.82
26.58
26.18
25.98
26.03
26.24
25.85
25.45
25.94
26.77
(0.03%)
(0.44%)
38
28.77
Revenue growth%
10.90
12.91
13.68
12.14
9.71
12.24
11.02
9.93
8.69
8.50
17.97
9.93
10.96
23
13.86
Gross margin%
3.40
2.69
3.44
6.24
5.11
7.35
7.84
10.26
10.57
12.26
12.16
10.26
6.79
86
12.59
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.94
0.40
0.40
0.40
1.54
28.65
0.40
0.40
62
8.46
Net margin%
23.01
23.68
25.54
25.05
23.97
23.74
24.08
24.00
23.81
21.87
17.93
23.81
23.89
69
27.77
P/E ratio (avg)x
7.629
8.144
7.453
8.062
7.014
6.296
5.678
5.372
4.955
4.642
17.60
5.372
6.655
81
37.51
EV/EBITx
62.22
58.23
64.18
65.86
61.24
67.21
75.87
82.34
81.75
91.82
19.26
81.75
66.54
38
12.39
FCF yield (avg)%
14.93
16.87
14.86
16.33
15.21
17.09
17.02
14.59
16.58
18.74
16.80
17.02
16.46
31
12.91
FCF margin%
17.87
18.79
16.78
15.23
13.19
13.24
14.64
14.47
12.46
13.15
23.13
13.24
14.55
6
1.196
FCF / Net incomex
0.435
0.402
0.360
0.387
0.330
0.352
0.315
0.304
0.274
0.236
0.210
0.304
0.341
16
11.38
ROIC%
11.10
12.53
9.78
7.28
5.52
4.50
2.28
1.10
1.10
0.40
11.14
1.10
5.01
50
2.16
Return on equity%
22.98
22.66
21.69
22.78
25.63
26.56
25.28
23.76
26.55
24.93
9.37
25.28
24.34
86
2.80
Return on assets%
4.24
1.40
3.62
4.93
3.51
5.07
7.65
6.29
7.25
6.75
15.52
6.75
5.00
84
215.71
EPS₩
128.88
111.64
113.89
117.97
102.72
97.43
104.44
90.77
80.26
75.98
241.38
(5.85%)
(4.57%)
—
15.24
EPS growth%
8.47
5.96
3.76
1.07
0.40
0.75
0.40
0.40
1.00
0.40
6.43
0.40
0.87
23
280.35
Bookvalue per sh₩
555.40
582.49
617.99
591.34
633.18
645.91
747.90
777.35
801.81
827.07
86.25
5.49%
3.24%
—
77.23
FCF per share₩
581.56
665.94
616.59
582.91
585.02
588.76
597.68
565.87
570.28
573.70
363.59
(0.39%)
1.05%
—
432.05
Dividend per sh₩
326.14
306.66
286.00
302.33
271.35
254.84
231.61
224.12
239.03
249.20
178.24
(1.69%)
(3.63%)
—
13.10
Div yield (avg)%
3.91
3.83
6.79
6.96
4.46
1.93
4.89
4.34
2.31
0.40
12.15
2.31
4.12
59
16.28
Payout ratio%
4.63
4.05
3.88
6.77
5.64
3.30
5.14
3.26
0.40
0.40
9.04
3.26
3.96
30
32.20
Shares (diluted)M
50.70
53.90
62.13
66.26
64.11
75.76
74.83
81.08
86.91
90.73
31.79
7.19%
7.39%
11
9.34
Buyback yield%
9.03
7.73
6.07
8.18
8.71
9.50
12.03
12.30
14.46
16.61
8.66
12.30
9.26
75
0.664
D/E ratiox
1.742
2.018
2.187
2.328
2.724
2.942
3.148
3.725
3.726
3.895
0.254
3.725
2.833
62
5.047
Enterprise value₩B
25.61
30.12
31.61
31.71
31.94
32.70
35.92
41.98
43.99
49.97
14.84
9.36%
8.69%
7
29.68
LT debt₩B
23.81
28.24
31.13
34.17
33.54
35.54
36.95
42.96
50.86
57.03
3.673
11.20%
10.75%
61
Revenue
₩25.94B
(0.44%)
1.00×
Cost of revenue
₩16.29B
(0.57%)
0.99×
Operating expenses
₩5.698B
(0.74%)
0.97×
Goodwill & intangibles
16.26%
Spread over hurdle
(3.37%)