0.805
Revenue₩B
7.019
6.991
6.981
7.100
7.191
7.111
7.244
7.373
7.432
7.367
0.872
0.49%
0.72%
10
10.70
Revenue growth%
20.23
18.02
20.75
23.24
25.54
23.25
22.75
20.86
19.04
21.03
29.59
21.03
20.94
12
7.96
Gross margin%
23.52
24.76
22.87
22.32
21.82
24.57
22.25
22.04
19.39
21.76
21.01
22.04
22.29
14
27.67
Operating margin%
22.95
24.32
22.84
23.22
23.01
21.82
21.70
24.25
21.51
21.87
23.78
21.82
22.90
81
11.15
Net margin%
3.33
1.08
0.40
0.40
3.12
1.88
3.63
5.52
4.32
2.86
28.18
3.63
2.99
85
19.87
P/E ratio (avg)x
8.695
9.352
8.413
9.299
9.415
8.859
8.656
9.649
10.29
11.32
31.64
9.649
9.325
42
6.922
EV/EBITx
24.23
23.10
21.28
23.75
23.05
25.29
27.53
24.64
26.73
29.56
11.25
26.73
24.44
14
25.80
FCF yield (avg)%
4.66
3.14
4.99
3.68
0.92
1.61
0.71
0.40
0.40
0.74
28.29
0.71
1.27
23
10.52
FCF margin%
4.21
5.58
6.41
5.36
8.12
10.54
11.08
12.29
14.18
13.55
25.44
12.29
9.33
29
0.698
FCF / Net incomex
0.570
0.682
0.771
0.865
0.882
0.882
0.928
1.047
1.209
1.241
1.194
1.047
0.882
54
18.35
ROIC%
17.04
17.17
17.28
17.52
15.20
13.09
15.09
13.54
14.66
16.17
7.24
14.66
15.68
80
21.28
Return on equity%
14.51
14.27
13.29
15.93
17.53
15.81
13.90
12.66
13.39
13.44
9.82
13.44
14.08
18
10.68
Return on assets%
25.29
23.37
26.10
25.87
26.00
25.74
24.65
23.80
23.05
21.46
23.85
23.80
24.97
31
105.65
EPS₩
110.09
111.03
103.57
96.20
87.16
85.52
76.06
73.11
74.87
65.94
115.04
(5.43%)
(4.45%)
—
16.88
EPS growth%
31.37
31.76
33.48
31.42
32.83
33.51
34.51
33.23
30.53
30.83
21.39
33.23
32.29
65
83.66
Bookvalue per sh₩
277.00
267.08
248.54
274.18
275.34
260.08
285.01
265.13
281.72
310.39
91.81
2.43%
1.28%
—
115.54
FCF per share₩
100.73
116.47
129.74
145.10
160.98
159.96
168.01
169.51
170.60
201.45
76.98
4.59%
6.99%
—
157.56
Dividend per sh₩
211.96
186.02
190.93
198.16
201.56
194.70
179.33
178.83
163.76
158.68
305.72
(4.67%)
(2.61%)
—
7.21
Div yield (avg)%
22.31
20.26
21.02
18.24
17.43
15.82
15.01
14.28
15.14
16.30
6.93
15.14
16.87
36
25.81
Payout ratio%
8.61
10.60
11.84
10.88
13.54
16.06
15.33
13.07
13.19
14.97
27.27
14.97
13.13
59
33.62
Shares (diluted)M
30.91
28.99
31.49
33.46
30.84
28.71
28.21
25.56
23.85
23.47
34.18
(5.32%)
(2.66%)
68
24.98
Buyback yield%
0.40
0.40
0.40
1.30
0.85
0.74
1.13
0.40
0.40
2.52
29.30
0.74
0.57
62
0.363
D/E ratiox
0.456
0.432
0.417
0.465
0.501
0.557
0.542
0.540
0.619
0.644
0.769
0.557
0.520
34
1.751
Enterprise value₩B
2.904
3.141
2.717
2.943
2.599
2.413
2.438
2.643
2.579
2.582
0.629
(0.13%)
(2.22%)
55
7.511
LT debt₩B
5.014
4.465
4.485
4.123
3.857
3.417
3.704
3.764
3.442
3.787
4.936
(0.37%)
(2.46%)
49
Revenue
₩7.367B
0.72%
1.00×
Cost of revenue
₩4.264B
0.68%
1.00×
Operating expenses
₩936.6M
0.81%
1.01×
Goodwill & intangibles
21.76%
Spread over hurdle
29.80%