6.408
Revenue₩B
17.83
18.49
19.89
20.67
21.32
22.96
24.02
25.73
26.61
27.82
6.715
5.46%
5.26%
47
13.26
Revenue growth%
1.15
0.40
3.10
5.27
6.05
3.52
4.50
2.88
5.01
5.04
7.19
4.50
4.01
6
11.64
Gross margin%
6.36
9.21
8.64
9.38
12.02
12.12
10.99
13.38
15.39
14.68
16.78
13.38
11.51
10
20.20
Operating margin%
2.66
3.71
3.20
1.27
0.40
0.40
0.40
0.40
0.40
2.97
27.20
0.40
0.83
26
27.59
Net margin%
31.25
29.85
28.86
29.19
26.38
23.70
24.34
23.09
25.29
22.30
26.72
23.70
25.84
59
35.30
P/E ratio (avg)x
36.69
34.23
35.53
39.27
39.72
40.05
39.04
40.87
42.68
41.66
33.60
40.87
39.49
46
37.72
EV/EBITx
35.48
36.20
38.24
41.89
38.34
37.91
37.69
34.96
36.40
38.74
24.77
37.69
37.80
64
8.77
FCF yield (avg)%
18.46
20.70
19.55
18.30
19.77
19.44
18.62
19.90
21.21
21.07
11.45
19.90
19.66
16
3.55
FCF margin%
38.98
37.82
37.44
38.42
40.49
38.44
40.08
39.09
41.46
39.54
6.42
39.54
39.04
76
1.452
FCF / Net incomex
1.123
1.323
1.394
1.573
1.664
1.919
1.968
2.343
2.468
2.838
1.354
2.343
1.792
71
2.35
ROIC%
21.23
18.63
21.31
19.30
20.17
22.86
23.24
26.21
26.99
28.33
9.51
26.21
22.09
19
15.96
Return on equity%
30.22
31.27
29.22
30.62
29.89
29.39
28.42
25.88
27.11
24.21
3.43
27.11
29.31
11
6.10
Return on assets%
3.30
2.99
0.40
0.43
2.32
3.99
1.14
0.40
0.70
1.78
13.73
1.14
1.46
37
104.61
EPS₩
587.49
675.31
684.92
656.34
707.73
836.76
803.85
778.32
906.51
972.39
114.02
6.56%
6.16%
—
7.70
EPS growth%
7.74
5.48
3.06
1.95
0.47
0.40
0.40
0.40
2.28
4.99
5.88
0.40
2.12
43
535.54
Bookvalue per sh₩
182.16
199.06
216.25
224.35
208.12
229.51
254.83
281.84
267.67
272.18
554.15
5.51%
5.25%
—
480.02
FCF per share₩
495.80
471.53
500.10
546.45
476.69
505.68
519.13
511.78
505.28
528.46
463.06
2.08%
0.85%
—
435.36
Dividend per sh₩
372.67
410.76
387.63
426.11
410.63
426.09
414.70
455.87
424.22
490.96
610.24
3.64%
2.38%
—
9.51
Div yield (avg)%
30.09
27.73
29.62
31.43
32.06
32.42
29.77
27.81
29.78
28.84
2.52
29.77
29.77
21
27.94
Payout ratio%
8.36
8.80
10.68
13.04
11.67
9.31
8.21
10.32
12.73
14.47
24.09
10.32
10.50
55
38.07
Shares (diluted)M
35.50
34.34
33.03
32.28
34.07
31.91
30.50
31.85
32.35
32.98
39.52
(0.65%)
(0.10%)
80
25.61
Buyback yield%
9.97
8.13
7.26
7.64
7.74
7.48
8.04
9.26
8.52
10.97
2.50
8.52
8.08
17
0.700
D/E ratiox
1.829
1.731
1.824
1.905
1.928
1.798
1.799
1.980
2.029
2.164
0.339
1.980
1.867
84
21.97
Enterprise value₩B
10.82
12.00
12.33
13.53
14.16
15.23
14.77
14.89
16.44
16.97
11.25
3.70%
4.53%
76
33.85
LT debt₩B
8.804
9.065
8.126
8.660
8.252
7.924
8.720
9.159
10.09
9.138
17.09
2.06%
0.75%
52
Revenue
₩27.82B
5.26%
1.00×
Cost of revenue
₩15.97B
5.26%
1.00×
Operating expenses
₩4.350B
4.60%
0.94×
Goodwill & intangibles
17.71%
Spread over hurdle
13.34%