24.34
Revenue₩B
18.65
19.58
20.92
21.80
23.66
24.89
26.31
28.10
29.31
30.90
27.16
5.49%
5.91%
39
19.00
Revenue growth%
16.27
14.89
14.25
16.58
18.81
21.55
19.35
16.49
17.67
17.68
17.10
17.68
17.12
16
24.22
Gross margin%
13.02
15.95
14.76
13.48
13.62
12.33
12.89
11.54
8.80
10.03
16.84
11.54
12.95
41
18.33
Operating margin%
1.97
2.97
4.72
5.46
4.02
4.55
1.74
2.36
2.57
2.20
24.43
2.36
2.77
10
28.84
Net margin%
20.63
22.21
22.24
19.82
20.46
18.10
17.10
14.66
14.93
12.96
27.79
14.93
18.96
95
7.445
P/E ratio (avg)x
13.53
14.36
16.23
16.65
18.65
19.95
22.53
25.58
29.83
30.15
15.92
25.58
19.30
54
26.31
EV/EBITx
18.00
16.99
16.36
17.55
18.48
19.06
20.26
18.89
18.42
20.87
25.96
19.06
18.45
41
8.94
FCF yield (avg)%
18.78
19.10
21.92
19.84
19.23
20.78
21.37
20.63
20.82
22.54
10.06
20.82
20.71
37
25.86
FCF margin%
7.48
8.10
6.51
9.02
6.58
6.28
4.59
5.68
6.44
6.83
24.59
6.28
6.54
24
0.700
FCF / Net incomex
2.227
2.485
2.332
2.512
2.647
2.948
3.202
3.480
3.513
3.270
0.366
3.270
2.798
17
21.30
ROIC%
26.23
27.50
24.88
22.06
24.89
24.58
25.62
24.63
22.54
24.52
9.20
24.58
24.75
68
22.90
Return on equity%
0.40
0.40
0.40
0.40
0.40
2.48
2.07
2.22
0.40
2.23
18.02
2.22
0.40
8
23.33
Return on assets%
13.98
15.10
12.74
11.32
8.99
6.11
5.82
4.64
2.09
1.13
16.78
4.64
7.55
34
284.50
EPS₩
461.64
435.93
438.17
381.31
395.73
393.30
407.83
393.81
421.06
375.42
297.18
(1.05%)
(3.17%)
—
29.25
EPS growth%
21.81
20.84
22.01
23.46
22.30
23.25
23.43
23.46
22.88
25.60
3.96
23.43
23.06
14
572.10
Bookvalue per sh₩
439.55
429.45
464.63
492.77
482.59
503.50
510.76
484.62
451.25
510.10
590.91
1.11%
2.68%
—
392.96
FCF per share₩
816.93
972.09
1,026
1,090
1,103
1,289
1,411
1,388
1,612
1,762
575.08
9.82%
8.19%
—
315.32
Dividend per sh₩
442.08
537.70
634.76
624.36
746.40
854.26
997.80
1,113
1,143
1,143
529.80
8.89%
11.60%
—
14.41
Div yield (avg)%
7.21
6.92
4.17
5.65
7.51
8.54
9.43
10.14
7.87
5.79
11.54
8.54
7.36
15
25.77
Payout ratio%
17.36
15.92
15.81
18.02
17.53
16.05
18.62
16.25
17.78
20.49
5.00
17.78
17.45
14
27.05
Shares (diluted)M
46.89
54.34
55.47
57.50
67.56
77.04
76.87
77.42
90.12
96.10
27.41
7.30%
8.20%
32
25.62
Buyback yield%
10.04
10.86
13.81
12.94
15.87
18.63
20.29
20.79
19.56
22.43
24.27
20.29
17.25
11
1.291
D/E ratiox
0.697
0.775
0.704
0.673
0.687
0.659
0.599
0.595
0.556
0.613
0.507
0.599
0.666
64
23.46
Enterprise value₩B
26.27
27.90
28.96
28.13
27.59
29.01
27.53
29.28
27.25
25.35
17.27
(1.68%)
0.30%
11
20.55
LT debt₩B
8.478
8.441
9.073
8.826
10.20
11.46
11.68
13.08
15.22
16.06
19.36
9.51%
6.60%
71
Revenue
₩30.90B
5.91%
1.00×
Cost of revenue
₩15.06B
5.92%
1.00×
Operating expenses
₩6.448B
5.98%
1.01×
Goodwill & intangibles
17.14%
Spread over hurdle
52.91%