7.245
Revenue₩B
17.59
18.36
19.28
20.62
21.28
22.04
23.38
24.13
25.32
26.02
7.664
4.10%
4.54%
61
23.48
Revenue growth%
6.05
7.96
5.94
4.49
2.10
1.13
0.40
0.97
3.00
4.16
28.53
1.13
3.58
7
5.92
Gross margin%
10.57
7.77
5.84
6.99
4.38
3.04
1.33
0.40
0.40
0.40
12.39
0.40
3.71
70
27.75
Operating margin%
0.40
0.40
3.29
4.53
1.83
3.16
6.07
8.60
9.91
9.09
2.95
8.60
3.91
51
7.58
Net margin%
10.25
11.33
11.13
13.16
12.84
11.07
10.54
8.37
10.67
12.52
28.11
10.67
11.10
25
19.26
P/E ratio (avg)x
15.55
16.66
16.64
17.49
18.37
18.61
17.13
17.03
17.13
18.81
11.95
17.13
17.13
44
15.59
EV/EBITx
20.38
21.06
19.46
19.08
18.65
19.22
17.25
15.95
16.71
17.72
21.81
17.25
18.86
90
27.02
FCF yield (avg)%
6.11
6.85
7.56
5.19
6.57
3.94
3.26
3.26
4.92
3.88
17.80
3.88
5.05
65
8.29
FCF margin%
21.14
22.50
24.00
26.21
25.79
22.85
22.15
23.66
25.03
25.80
24.53
23.66
23.83
74
1.391
FCF / Net incomex
2.426
2.534
2.831
3.231
3.144
3.464
3.735
3.779
4.088
4.166
1.410
3.779
3.348
14
23.43
ROIC%
10.95
12.96
15.19
16.95
18.93
16.90
18.80
16.85
14.62
14.20
24.05
16.85
16.02
9
18.52
Return on equity%
27.29
25.64
23.02
23.08
21.69
23.87
25.28
23.59
23.95
22.37
20.61
23.87
23.73
6
8.27
Return on assets%
22.86
21.24
23.22
22.31
23.82
24.72
27.27
28.93
27.10
27.85
28.78
27.27
24.27
42
84.11
EPS₩
205.44
219.59
246.70
261.82
298.35
291.56
299.71
332.37
353.86
351.07
91.47
3.31%
7.31%
—
13.47
EPS growth%
21.81
21.53
23.34
21.42
19.06
19.60
18.52
21.41
23.08
25.57
3.99
21.41
21.47
57
34.15
Bookvalue per sh₩
44.94
47.33
47.95
43.15
39.17
40.83
42.31
45.37
43.61
48.41
34.26
4.32%
1.82%
—
138.46
FCF per share₩
119.06
127.66
146.69
155.28
161.64
162.57
182.02
170.63
161.62
174.02
39.54
1.49%
3.52%
—
151.34
Dividend per sh₩
172.62
186.13
168.52
179.86
181.06
194.42
194.71
200.27
175.92
178.69
41.27
(0.26%)
0.17%
—
9.55
Div yield (avg)%
30.22
27.89
29.61
30.80
32.06
34.59
33.20
32.94
30.39
32.35
22.91
32.94
31.43
46
8.43
Payout ratio%
15.40
14.45
13.43
14.26
12.80
13.72
13.31
13.17
15.87
13.01
7.57
13.31
13.57
88
91.30
Shares (diluted)M
92.52
84.39
86.53
81.99
86.50
79.38
84.93
72.25
78.16
75.81
95.22
(2.60%)
(2.58%)
53
5.89
Buyback yield%
26.01
25.98
26.98
27.42
27.56
28.60
26.09
26.79
25.41
27.57
14.87
26.79
26.89
34
0.984
D/E ratiox
1.559
1.582
1.788
1.950
2.187
2.242
2.176
2.134
2.106
2.271
0.227
2.176
2.120
58
6.492
Enterprise value₩B
4.582
3.901
3.871
4.168
3.858
3.294
3.345
3.628
3.919
3.506
12.34
(1.90%)
(3.77%)
24
14.15
LT debt₩B
47.16
54.36
63.52
73.23
74.27
85.61
84.45
93.06
95.21
107.4
22.71
7.65%
9.69%
93
Revenue
₩26.02B
4.54%
1.00×
Cost of revenue
₩18.21B
4.54%
1.00×
Operating expenses
₩5.332B
3.86%
0.94×
Spread over hurdle
(5.44%)