9.587
Revenue₩B
9.628
10.21
10.76
11.48
11.90
12.17
12.72
13.22
14.05
14.88
10.28
4.58%
5.13%
23
8.38
Revenue growth%
14.27
16.63
16.44
19.04
16.90
19.88
19.59
18.96
21.39
20.05
29.91
19.88
19.00
81
27.18
Gross margin%
15.24
14.37
16.31
14.69
12.30
13.08
15.47
13.47
12.13
13.49
19.38
13.47
13.93
31
17.84
Operating margin%
26.26
26.86
28.90
26.01
27.84
28.57
28.90
30.49
28.95
26.31
9.80
28.90
28.20
12
5.43
Net margin%
24.82
23.47
25.56
28.02
28.04
27.97
28.45
27.60
26.28
25.49
26.35
27.60
26.94
51
34.10
P/E ratio (avg)x
38.90
40.40
41.61
48.03
48.50
50.59
55.01
52.31
54.66
54.00
9.173
54.00
49.54
25
6.455
EV/EBITx
32.23
36.26
37.40
44.21
51.19
52.54
52.67
55.04
55.85
60.22
18.06
55.04
51.86
87
27.10
FCF yield (avg)%
12.38
14.75
11.82
11.99
10.91
13.76
11.19
10.89
13.52
12.62
23.82
12.62
12.19
16
21.68
FCF margin%
22.59
22.05
23.29
24.86
24.17
24.80
26.41
24.20
21.65
20.23
7.16
24.20
23.73
18
0.383
FCF / Net incomex
1.369
1.407
1.306
1.253
1.188
1.190
1.335
1.440
1.364
1.384
0.522
1.364
1.350
38
27.72
ROIC%
17.33
16.37
17.73
15.38
15.27
16.57
18.29
21.11
22.26
19.77
8.95
19.77
17.53
44
8.05
Return on equity%
11.78
12.30
10.05
11.31
13.71
13.22
11.54
9.59
9.47
6.62
4.37
9.59
11.42
56
29.36
Return on assets%
6.58
9.01
11.40
10.81
13.29
11.20
13.71
16.43
18.09
17.53
2.28
16.43
12.35
92
394.41
EPS₩
674.71
716.54
634.84
589.89
655.40
647.88
652.39
592.36
634.20
650.80
419.64
(0.14%)
(0.66%)
—
19.07
EPS growth%
13.04
11.34
9.76
7.96
9.73
11.88
11.89
11.75
11.84
12.44
25.71
11.88
11.79
46
273.14
Bookvalue per sh₩
222.54
228.21
199.27
175.73
162.20
172.38
178.53
193.97
189.67
166.58
714.92
0.53%
(3.09%)
—
641.44
FCF per share₩
462.11
468.83
522.68
609.52
714.15
753.09
750.29
789.31
902.71
981.54
419.45
6.57%
7.83%
—
664.89
Dividend per sh₩
655.31
731.97
722.77
848.02
824.98
810.41
946.99
1,083
1,290
1,358
294.76
10.48%
8.36%
—
9.07
Div yield (avg)%
12.11
14.21
12.48
12.96
12.81
12.09
10.78
10.60
10.94
11.75
26.19
10.94
12.10
90
10.05
Payout ratio%
1.68
0.40
0.40
2.19
4.31
3.20
2.31
1.71
0.40
2.10
11.57
2.10
1.91
41
13.28
Shares (diluted)M
17.17
17.60
16.18
16.97
18.21
19.85
19.13
20.29
19.09
20.43
13.54
2.33%
3.19%
5
26.39
Buyback yield%
0.40
0.40
0.40
2.58
2.14
0.40
0.40
1.15
3.65
5.12
13.39
1.15
0.77
47
0.704
D/E ratiox
0.341
0.367
0.363
0.415
0.475
0.477
0.546
0.614
0.621
0.689
0.650
0.614
0.476
27
7.080
Enterprise value₩B
14.95
14.13
15.21
14.37
13.47
12.01
10.96
9.957
9.934
10.65
12.30
(4.59%)
(2.44%)
38
13.80
LT debt₩B
12.69
14.32
15.48
14.90
14.47
13.62
15.21
16.74
17.67
16.16
10.28
2.24%
3.13%
50
Revenue
₩14.88B
5.13%
1.00×
Cost of revenue
₩9.200B
5.11%
1.00×
Operating expenses
₩3.414B
4.95%
0.98×
Spread over hurdle
(0.60%)