6.984
Revenue₩B
7.654
7.948
8.119
8.635
9.204
9.445
9.787
10.39
10.96
11.62
7.423
4.77%
4.63%
79
13.49
Revenue growth%
24.15
22.31
21.18
20.67
22.56
22.61
24.24
22.97
22.80
21.28
27.85
22.80
22.59
62
21.90
Gross margin%
26.51
29.08
31.94
31.86
30.82
29.57
30.52
28.51
25.83
24.65
6.91
28.51
29.33
12
20.69
Operating margin%
16.62
19.05
21.85
24.16
21.32
21.44
20.40
22.77
21.54
19.24
27.55
21.44
21.38
15
25.42
Net margin%
17.96
18.13
19.94
18.80
20.85
22.54
25.26
28.07
26.81
25.08
16.11
25.26
21.70
90
14.69
P/E ratio (avg)x
37.02
36.35
32.90
30.98
31.61
35.65
38.97
36.62
37.11
40.54
18.04
37.11
36.48
32
21.26
EV/EBITx
71.99
73.29
79.83
85.94
87.60
88.04
106.6
112.0
122.6
126.3
15.71
112.0
87.82
94
12.59
FCF yield (avg)%
22.40
24.73
22.02
23.65
25.84
24.68
22.09
23.20
22.84
24.72
28.90
23.20
23.43
35
11.83
FCF margin%
10.37
12.14
14.44
12.25
11.58
12.57
12.99
10.95
10.85
10.38
18.08
10.95
11.86
31
0.868
FCF / Net incomex
0.765
0.802
0.882
0.969
0.981
1.136
1.281
1.320
1.552
1.719
1.642
1.320
1.058
72
14.82
ROIC%
10.33
8.87
8.72
8.34
9.73
10.83
13.51
12.13
11.56
14.55
18.84
12.13
10.58
62
6.91
Return on equity%
6.67
7.04
8.47
9.82
7.72
8.65
7.10
4.61
3.09
2.39
7.99
4.61
7.07
12
15.08
Return on assets%
27.96
25.38
22.73
22.82
22.01
21.77
21.32
21.34
23.36
23.69
6.83
21.77
22.77
8
73.91
EPS₩
126.40
136.68
151.90
139.50
131.79
139.76
135.74
149.47
158.67
143.53
77.81
1.72%
0.54%
—
5.66
EPS growth%
8.97
10.14
8.28
8.18
6.97
8.77
8.18
10.86
8.43
5.78
27.26
8.43
8.36
46
53.83
Bookvalue per sh₩
53.77
53.16
54.46
55.01
56.41
56.67
62.58
66.10
74.17
80.03
21.16
7.25%
3.52%
—
38.20
FCF per share₩
130.23
132.62
144.18
152.03
140.99
128.95
136.28
129.89
122.28
115.18
71.51
(3.96%)
(0.77%)
—
88.96
Dividend per sh₩
166.86
182.65
177.98
203.93
222.78
231.42
224.78
242.07
237.97
241.10
59.46
1.59%
3.92%
—
28.26
Div yield (avg)%
6.40
3.77
5.05
3.37
1.87
1.12
2.69
4.47
3.49
2.45
23.93
2.69
3.43
43
19.89
Payout ratio%
18.84
19.99
20.22
18.53
17.51
18.45
16.12
14.12
14.05
15.91
14.28
15.91
17.98
22
32.39
Shares (diluted)M
46.49
47.44
56.06
62.47
65.58
68.30
76.51
82.90
97.09
112.8
32.82
11.46%
10.14%
81
23.44
Buyback yield%
10.38
8.83
8.86
9.54
10.43
13.37
12.21
12.78
12.75
13.01
15.69
12.78
11.32
37
1.266
D/E ratiox
1.228
1.218
1.288
1.390
1.447
1.327
1.267
1.302
1.272
1.140
1.369
1.272
1.280
94
2.015
Enterprise value₩B
9.110
9.411
10.82
11.89
11.65
11.75
12.96
13.87
16.42
16.71
1.611
7.47%
6.67%
27
8.914
LT debt₩B
0.588
0.545
0.588
0.558
0.633
0.598
0.627
0.643
0.601
0.589
1.668
(1.42%)
0.15%
73
Revenue
₩11.62B
4.63%
1.00×
Cost of revenue
₩8.132B
4.92%
1.03×
Operating expenses
₩1.710B
4.37%
0.98×
Spread over hurdle
72.74%