5.545
Revenue₩B
5.556
5.718
5.915
6.088
6.064
6.232
6.366
6.524
6.625
6.737
6.096
2.13%
2.19%
83
6.53
Revenue growth%
11.38
13.95
14.00
13.75
13.07
11.82
9.67
6.93
5.06
6.54
3.74
6.93
11.60
74
10.03
Gross margin%
24.07
22.64
22.72
19.89
19.21
16.42
14.84
13.59
13.97
13.46
19.62
13.97
17.81
30
29.87
Operating margin%
5.04
5.96
3.25
5.75
8.32
10.95
11.31
8.91
6.88
8.97
8.74
8.97
7.60
68
26.86
Net margin%
32.02
31.27
28.66
30.66
29.41
31.63
31.76
31.16
33.36
33.03
2.39
31.76
31.45
5
20.19
P/E ratio (avg)x
23.14
24.93
26.89
27.05
28.18
28.33
31.55
30.76
31.97
32.59
27.46
31.55
28.25
16
24.48
EV/EBITx
10.15
9.302
10.38
9.858
11.32
10.39
11.00
12.36
11.42
11.12
22.28
11.12
10.70
92
23.45
FCF yield (avg)%
20.40
21.92
24.54
26.95
29.29
30.26
28.87
30.23
32.76
31.38
6.63
30.26
29.08
15
23.83
FCF margin%
7.12
4.20
3.22
2.41
2.63
4.47
4.48
6.80
6.84
5.79
29.01
5.79
4.47
13
1.573
FCF / Net incomex
0.774
0.760
0.698
0.749
0.668
0.727
0.632
0.592
0.573
0.555
1.564
0.592
0.683
8
4.62
ROIC%
25.43
23.22
21.53
21.07
19.63
22.25
24.78
21.97
22.11
21.22
22.26
22.11
22.04
44
11.63
Return on equity%
15.45
17.47
20.14
17.18
17.20
19.22
18.94
19.14
19.09
21.18
21.38
19.14
19.02
85
17.06
Return on assets%
4.41
2.01
2.02
2.47
2.39
5.10
2.90
0.40
3.13
3.80
29.36
3.13
2.69
31
123.74
EPS₩
731.86
766.40
797.72
811.84
782.45
666.26
696.39
729.51
720.59
640.60
138.30
(3.92%)
(1.86%)
—
9.31
EPS growth%
9.04
9.26
8.49
6.30
9.02
8.48
10.31
8.31
9.48
11.36
14.09
9.48
9.03
73
474.97
Bookvalue per sh₩
772.69
699.40
670.08
705.62
739.82
784.09
673.44
661.80
715.64
672.25
121.39
(1.90%)
(0.64%)
—
361.73
FCF per share₩
653.73
694.38
737.83
835.71
848.56
842.58
858.78
831.29
955.31
961.30
533.33
2.53%
3.25%
—
299.40
Dividend per sh₩
495.42
584.80
594.88
640.93
690.33
726.58
792.61
840.63
1,006
1,146
319.08
10.67%
10.56%
—
6.20
Div yield (avg)%
26.26
28.22
25.92
27.56
28.81
29.36
27.81
24.91
23.74
20.99
27.98
24.91
26.91
56
2.57
Payout ratio%
19.04
21.98
23.92
26.68
23.97
25.55
25.06
24.59
24.59
26.18
9.03
25.06
24.59
70
7.768
Shares (diluted)M
6.861
6.294
5.871
5.053
4.926
4.822
5.215
5.559
6.021
5.403
7.900
1.87%
(2.36%)
67
8.50
Buyback yield%
7.45
6.29
3.69
1.69
0.40
0.82
0.40
0.40
0.40
3.16
3.03
0.40
1.25
81
0.597
D/E ratiox
1.149
1.260
1.387
1.334
1.551
1.744
1.965
1.993
2.133
2.261
0.682
1.993
1.647
28
5.551
Enterprise value₩B
4.457
4.647
4.779
4.947
5.420
5.887
5.520
5.037
4.682
4.136
5.182
(5.27%)
(0.91%)
58
5.270
LT debt₩B
5.353
5.171
5.298
5.457
5.335
5.566
5.532
5.693
5.643
6.499
4.182
4.03%
2.46%
86
Revenue
₩6.737B
2.19%
1.00×
Cost of revenue
₩3.918B
2.34%
1.01×
Operating expenses
₩1.191B
1.74%
0.96×
Spread over hurdle
42.52%