0.771
Revenue₩B
14.63
15.25
15.97
15.99
16.28
17.05
17.35
17.36
17.56
18.41
0.858
2.49%
2.43%
27
26.46
Revenue growth%
26.12
28.24
25.63
24.46
23.20
23.79
24.84
23.83
25.93
26.61
8.80
24.84
25.24
91
2.89
Gross margin%
21.12
20.91
21.03
20.80
20.96
22.52
22.46
21.93
19.66
17.92
3.37
21.93
20.99
17
14.24
Operating margin%
1.03
0.40
0.40
0.40
0.77
1.50
0.40
1.49
0.63
2.09
28.42
1.49
0.70
42
9.98
Net margin%
30.44
33.18
34.98
33.28
32.34
32.39
30.87
32.52
34.49
36.41
28.51
32.52
32.85
37
24.18
P/E ratio (avg)x
13.61
12.19
12.32
12.17
11.33
11.77
12.87
11.45
11.50
12.11
15.46
11.77
12.14
83
32.19
EV/EBITx
14.16
13.24
12.08
11.49
11.03
9.845
9.309
8.005
7.858
7.809
17.90
8.005
10.44
70
21.96
FCF yield (avg)%
27.67
25.23
27.67
30.24
29.29
27.51
25.17
27.21
25.63
24.41
15.60
25.63
27.36
60
29.58
FCF margin%
15.78
16.97
17.18
15.72
18.33
16.38
17.56
15.96
14.65
15.73
12.96
15.96
16.17
76
0.800
FCF / Net incomex
0.155
0.147
0.172
0.198
0.191
0.214
0.220
0.223
0.209
0.246
0.886
0.220
0.203
9
22.38
ROIC%
27.18
28.04
31.02
32.66
32.48
31.40
30.75
29.46
27.52
24.69
25.01
29.46
30.11
11
5.92
Return on equity%
21.59
24.13
23.29
22.91
25.70
26.28
24.79
23.29
23.11
20.75
5.48
23.29
23.29
34
20.76
Return on assets%
27.13
27.69
24.79
22.10
21.55
20.22
19.11
20.11
19.55
21.66
25.79
20.11
21.61
36
606.01
EPS₩
881.53
869.15
867.72
875.61
1,003
1,003
1,119
1,203
1,329
1,512
652.31
8.55%
5.10%
—
17.20
EPS growth%
4.59
6.50
5.17
4.09
1.92
4.51
2.52
0.40
0.40
0.40
7.75
0.40
3.30
28
878.13
Bookvalue per sh₩
642.23
624.39
580.96
580.88
606.12
558.99
629.78
585.15
595.54
656.17
339.43
1.60%
(0.36%)
—
1,174
FCF per share₩
1,159
1,130
1,100
1,215
1,226
1,211
1,330
1,480
1,506
1,736
677.59
7.20%
4.93%
—
490.13
Dividend per sh₩
1,070
1,148
1,111
1,172
1,113
1,148
1,089
1,119
1,296
1,413
490.85
4.89%
2.48%
—
19.10
Div yield (avg)%
5.64
7.89
5.21
5.04
2.76
3.83
5.00
4.28
3.95
4.45
10.64
4.28
4.73
67
28.61
Payout ratio%
0.40
0.92
2.11
4.88
3.98
2.58
5.00
5.68
8.44
10.43
6.73
5.68
4.43
73
7.888
Shares (diluted)M
8.245
7.936
8.528
8.822
9.038
7.846
8.209
8.049
6.905
6.594
8.019
(6.11%)
(2.39%)
52
13.57
Buyback yield%
21.81
22.19
20.68
19.84
17.05
19.60
20.53
18.45
16.87
14.43
3.02
18.45
19.72
29
1.489
D/E ratiox
0.571
0.509
0.531
0.488
0.428
0.424
0.396
0.419
0.413
0.366
1.214
0.413
0.426
46
15.77
Enterprise value₩B
6.209
7.145
7.167
7.633
8.215
7.698
7.582
7.572
8.343
8.502
5.971
0.69%
3.38%
15
4.271
LT debt₩B
5.409
5.235
5.685
5.393
5.207
4.990
5.521
5.996
5.983
5.867
2.456
2.41%
1.91%
5
Revenue
₩18.41B
2.43%
1.00×
Cost of revenue
₩10.14B
2.66%
1.02×
Operating expenses
₩2.851B
2.73%
1.03×
Spread over hurdle
20.77%