3.818
Revenue₩B
11.48
11.74
11.76
11.87
11.93
11.82
12.03
12.01
12.28
12.17
4.070
0.39%
0.48%
10
24.55
Revenue growth%
2.62
1.41
0.40
1.76
4.37
2.40
4.47
2.42
4.39
1.75
20.95
2.42
2.41
24
25.95
Gross margin%
3.39
3.65
3.82
3.04
2.38
0.40
0.40
0.40
0.40
1.04
9.25
0.40
1.71
82
19.50
Operating margin%
22.59
20.46
17.91
17.36
16.61
15.67
18.57
16.28
14.11
14.83
7.64
15.67
16.99
72
4.97
Net margin%
14.84
14.17
13.59
12.33
9.44
10.16
9.93
8.99
9.95
10.87
9.40
9.95
10.52
42
35.07
P/E ratio (avg)x
24.86
25.29
25.83
25.49
25.94
27.12
29.36
32.72
34.99
39.39
26.97
32.72
26.53
40
13.16
EV/EBITx
24.72
28.01
31.59
31.18
30.39
30.41
29.98
29.69
35.69
38.48
34.27
30.41
30.40
43
5.79
FCF yield (avg)%
21.57
19.66
21.68
22.59
21.54
18.69
17.29
15.15
15.33
16.62
13.86
16.62
19.18
17
22.65
FCF margin%
11.65
13.37
11.11
11.54
12.76
12.37
12.86
11.22
10.00
8.97
25.09
11.22
11.59
78
0.991
FCF / Net incomex
1.179
1.333
1.360
1.500
1.565
1.482
1.559
1.480
1.406
1.480
0.477
1.480
1.480
59
8.68
ROIC%
1.86
4.29
4.07
1.39
0.40
0.40
1.34
4.28
3.28
1.45
16.09
1.45
1.66
46
5.87
Return on equity%
8.33
8.06
8.44
5.78
4.53
6.95
4.77
5.03
5.74
3.26
28.83
5.03
5.76
63
21.66
Return on assets%
9.08
11.67
13.66
15.32
14.08
17.07
16.97
16.77
17.46
19.43
3.18
17.07
16.05
51
358.58
EPS₩
229.68
266.30
301.89
325.11
392.96
416.85
496.37
571.65
554.97
540.34
400.16
6.58%
10.91%
—
26.03
EPS growth%
1.89
4.25
2.50
1.96
4.48
4.36
6.67
8.82
8.66
6.55
20.39
6.67
4.42
32
464.17
Bookvalue per sh₩
457.57
504.20
560.18
605.67
602.12
596.23
675.07
662.75
753.35
832.68
358.43
6.70%
7.53%
—
97.55
FCF per share₩
101.40
106.49
109.07
102.17
103.63
94.71
96.45
95.02
96.05
95.66
76.24
(1.59%)
(0.68%)
—
144.34
Dividend per sh₩
237.17
261.31
249.45
251.89
240.66
281.02
319.66
312.30
329.94
360.66
102.28
8.43%
5.63%
—
28.50
Div yield (avg)%
25.50
24.00
26.75
28.98
27.46
27.29
26.26
26.78
28.50
28.67
7.69
27.29
27.04
57
25.27
Payout ratio%
7.40
9.63
10.99
10.80
9.63
9.85
9.10
8.20
6.66
7.46
13.32
8.20
9.36
29
18.44
Shares (diluted)M
26.70
28.46
30.26
33.06
36.08
34.97
33.15
35.03
32.45
33.67
19.18
(1.37%)
3.53%
72
8.41
Buyback yield%
6.10
4.00
2.10
4.41
6.22
8.31
9.77
11.70
10.08
11.06
14.99
10.08
7.26
8
0.946
D/E ratiox
1.330
1.382
1.576
1.801
1.978
2.116
2.271
2.685
3.114
3.154
0.455
2.685
2.047
9
5.103
Enterprise value₩B
6.196
5.888
6.584
6.545
7.243
7.136
8.325
9.462
9.282
10.54
0.682
7.78%
4.80%
14
0.550
LT debt₩B
9.364
9.601
9.819
10.60
11.12
11.26
11.09
10.41
10.12
9.714
1.106
(2.67%)
(0.38%)
79
Revenue
₩12.17B
0.48%
1.00×
Cost of revenue
₩5.904B
0.29%
0.98×
Operating expenses
₩2.209B
0.96%
1.05×
Spread over hurdle
25.66%