2.326
Revenue₩B
34.27
34.88
34.74
35.67
36.68
38.05
38.83
39.68
39.67
39.55
2.480
1.52%
1.66%
41
27.87
Revenue growth%
22.24
24.32
25.61
25.73
27.37
27.98
26.58
24.69
23.98
24.06
3.31
24.69
25.15
71
25.50
Gross margin%
18.65
21.59
23.90
23.82
23.59
24.96
23.26
25.53
23.37
24.34
19.97
24.34
23.71
25
17.77
Operating margin%
19.25
20.38
22.26
24.86
22.27
22.36
22.60
20.51
18.22
17.49
29.91
20.51
21.39
41
22.56
Net margin%
33.14
30.80
32.12
30.93
31.89
32.32
30.14
28.36
30.16
30.54
17.73
30.16
30.87
30
24.04
P/E ratio (avg)x
26.84
27.90
31.09
34.15
34.80
37.66
35.84
32.20
31.07
31.05
18.79
32.20
31.65
78
7.293
EV/EBITx
14.01
14.21
12.40
13.12
12.36
11.82
10.16
9.893
10.48
9.028
29.43
10.16
12.09
92
21.19
FCF yield (avg)%
10.02
9.95
9.42
10.41
13.08
15.60
15.83
15.52
17.57
15.47
15.44
15.60
14.28
17
4.06
FCF margin%
19.37
20.76
18.52
15.78
16.49
18.05
15.93
15.08
14.58
13.14
11.21
15.08
16.21
59
1.341
FCF / Net incomex
0.591
0.560
0.598
0.514
0.520
0.559
0.580
0.627
0.635
0.666
1.200
0.627
0.585
91
21.03
ROIC%
8.73
10.41
12.39
13.04
10.72
8.83
7.48
9.90
9.97
12.23
29.40
9.90
10.19
77
19.94
Return on equity%
3.75
5.89
3.04
3.81
5.93
8.87
9.35
7.61
8.52
10.96
21.92
8.87
6.77
79
2.63
Return on assets%
26.18
26.67
29.63
27.61
26.46
27.32
26.23
23.30
23.63
23.50
29.54
23.63
26.34
24
1,191
EPS₩
433.64
438.03
469.21
497.45
465.93
462.25
512.09
514.41
541.87
617.34
1,230
5.79%
3.40%
—
24.87
EPS growth%
15.79
15.00
15.63
13.74
13.64
14.99
12.19
14.41
16.99
19.91
21.57
14.99
14.99
95
401.69
Bookvalue per sh₩
1,853
1,825
1,885
2,090
2,099
2,173
2,488
2,635
2,757
3,048
1,217
7.74%
6.25%
—
941.31
FCF per share₩
571.43
551.93
547.97
528.63
561.48
600.80
645.33
653.59
672.00
672.38
530.08
3.67%
1.93%
—
848.69
Dividend per sh₩
577.95
650.55
660.29
632.73
572.16
607.90
594.72
543.91
613.61
552.82
910.84
(0.69%)
(0.45%)
—
5.83
Div yield (avg)%
0.58
0.40
3.32
5.34
5.32
6.76
7.92
10.24
7.54
6.70
20.31
7.54
6.02
15
8.98
Payout ratio%
9.66
11.13
10.11
9.91
10.53
13.20
15.84
18.08
20.96
18.16
10.52
18.08
12.17
88
13.25
Shares (diluted)M
16.80
17.34
17.37
19.84
22.34
24.62
24.28
25.68
29.87
31.68
12.66
7.24%
6.20%
47
14.20
Buyback yield%
1.59
1.97
0.40
0.40
0.40
1.10
2.66
4.12
2.10
4.08
17.09
2.66
1.78
62
1.284
D/E ratiox
0.937
0.909
0.805
0.836
0.745
0.821
0.846
0.806
0.748
0.741
0.669
0.806
0.813
6
5.701
Enterprise value₩B
26.49
27.97
27.02
24.98
24.11
26.02
27.00
24.68
26.63
29.24
21.99
3.93%
(0.23%)
89
17.26
LT debt₩B
52.10
59.92
60.49
66.73
78.77
78.41
80.50
86.26
85.70
86.84
7.642
1.97%
6.34%
12
Revenue
₩39.55B
1.66%
1.00×
Cost of revenue
₩24.43B
1.43%
0.98×
Operating expenses
₩8.050B
2.05%
1.04×
Goodwill & intangibles
16.90%
Spread over hurdle
13.05%