25.45
Revenue₩B
24.21
25.85
27.36
28.84
30.55
31.94
33.72
36.22
39.21
42.51
26.50
6.83%
6.41%
83
3.75
Revenue growth%
18.16
19.78
19.93
17.63
18.08
17.52
18.97
21.19
18.23
16.96
11.77
18.23
18.19
21
26.22
Gross margin%
29.35
26.50
26.00
27.51
25.57
26.34
29.33
30.63
29.64
30.29
21.38
29.64
28.42
33
19.63
Operating margin%
9.58
10.33
9.16
9.66
9.91
10.96
13.17
14.82
11.94
11.34
22.86
11.94
10.65
57
15.80
Net margin%
15.88
18.42
17.47
17.73
18.97
19.63
20.24
20.41
23.28
22.30
5.67
20.41
19.30
64
28.69
P/E ratio (avg)x
71.04
71.14
75.67
79.91
83.78
89.92
101.3
122.8
136.5
144.2
18.66
122.8
86.85
64
21.91
EV/EBITx
27.05
27.19
27.53
28.87
30.45
29.80
31.55
31.08
33.82
35.33
32.89
31.55
30.13
41
25.22
FCF yield (avg)%
10.61
13.34
11.41
12.27
13.04
10.95
8.13
6.41
4.86
4.83
13.61
6.41
10.78
83
13.19
FCF margin%
17.49
18.78
17.17
19.32
17.56
17.53
19.46
17.98
17.01
19.52
21.46
17.98
17.77
56
1.316
FCF / Net incomex
0.687
0.735
0.749
0.756
0.829
0.764
0.736
0.692
0.754
0.760
1.417
0.754
0.751
19
7.37
ROIC%
17.12
16.49
16.54
17.66
14.78
15.76
15.81
14.48
15.97
17.48
5.73
15.81
16.23
14
19.81
Return on equity%
17.49
19.94
18.14
16.82
16.14
18.06
18.21
16.78
16.93
19.73
24.50
18.06
17.77
92
16.58
Return on assets%
6.61
5.27
6.51
6.19
5.59
7.80
6.11
6.01
3.34
6.22
26.26
6.11
6.15
41
850.34
EPS₩
732.68
771.84
693.11
635.72
563.66
613.80
621.03
678.03
640.88
638.46
947.69
2.52%
(0.54%)
—
10.01
EPS growth%
2.92
2.67
2.75
4.68
5.86
6.64
5.23
3.65
5.59
4.78
28.62
5.23
4.73
10
392.38
Bookvalue per sh₩
367.47
336.90
343.94
390.01
392.91
373.78
357.82
378.10
394.90
391.05
750.71
(0.10%)
1.31%
—
898.11
FCF per share₩
817.52
819.39
820.20
807.21
760.27
819.31
864.33
913.04
927.49
978.85
517.94
5.18%
1.40%
—
949.37
Dividend per sh₩
1,016
991.97
1,042
1,089
1,157
1,129
1,289
1,471
1,727
1,696
310.59
7.95%
6.64%
—
22.84
Div yield (avg)%
10.34
11.47
12.70
13.29
11.37
8.60
9.73
7.91
10.70
12.90
23.85
9.73
11.03
11
14.74
Payout ratio%
22.48
20.74
20.10
20.24
17.95
17.03
14.36
14.47
14.39
12.06
21.31
14.39
17.49
26
28.12
Shares (diluted)M
50.97
52.23
52.91
55.65
62.41
61.30
73.15
76.03
80.37
90.41
27.66
7.69%
5.60%
33
15.89
Buyback yield%
10.57
13.27
15.36
16.60
15.21
16.53
18.78
17.31
15.86
15.57
3.36
16.53
15.71
44
0.495
D/E ratiox
2.360
2.752
2.783
2.932
3.218
3.334
3.362
3.747
4.414
5.199
0.957
3.747
3.276
9
42.69
Enterprise value₩B
33.70
30.01
32.99
34.99
33.32
31.80
28.08
25.75
25.25
24.72
4.365
(5.80%)
(4.02%)
30
20.95
LT debt₩B
21.44
20.98
22.39
26.38
31.15
34.84
34.55
36.50
42.90
48.72
8.989
9.36%
8.65%
8
Revenue
₩42.51B
6.41%
1.00×
Cost of revenue
₩17.42B
6.00%
0.96×
Operating expenses
₩10.23B
7.03%
1.06×
Goodwill & intangibles
17.46%
Spread over hurdle
33.81%