0.973
Revenue₩B
1.772
1.779
1.797
1.823
1.823
1.821
1.852
1.910
1.960
1.954
1.005
1.40%
0.95%
89
13.62
Revenue growth%
17.79
15.64
12.92
13.85
11.49
13.46
15.89
17.50
17.37
15.84
8.49
15.89
15.74
37
22.57
Gross margin%
4.34
5.23
3.54
2.07
0.44
0.40
2.00
3.92
6.64
5.75
18.02
3.92
3.73
48
20.65
Operating margin%
6.84
7.95
7.76
8.72
7.81
7.63
6.32
7.30
4.58
5.33
12.25
6.32
7.47
74
25.01
Net margin%
1.16
3.57
5.87
8.47
8.20
6.39
8.05
7.38
8.96
11.00
22.03
8.05
7.72
53
23.02
P/E ratio (avg)x
16.69
17.26
17.23
19.12
21.78
21.48
25.01
27.63
27.41
26.92
12.93
26.92
21.63
48
9.188
EV/EBITx
28.66
26.17
26.34
25.34
24.96
25.85
25.63
25.63
26.61
23.84
33.22
25.63
25.74
14
26.40
FCF yield (avg)%
9.74
12.59
14.22
14.78
15.82
18.63
20.90
21.96
24.56
23.20
2.46
21.96
17.22
65
9.24
FCF margin%
17.41
15.27
16.40
13.54
14.37
11.57
13.35
11.61
10.66
12.81
8.27
11.61
13.44
68
0.254
FCF / Net incomex
0.957
1.060
1.159
1.251
1.331
1.392
1.555
1.566
1.643
1.498
1.571
1.555
1.362
12
29.60
ROIC%
33.83
31.58
32.75
31.01
31.09
30.17
29.82
31.45
29.13
29.01
15.16
29.82
31.05
81
23.66
Return on equity%
6.53
6.27
6.76
9.27
12.25
12.57
15.32
17.49
19.55
19.51
17.70
17.49
12.41
70
10.65
Return on assets%
16.25
14.78
12.89
12.56
13.46
14.49
15.65
15.72
13.57
15.42
22.94
15.42
14.63
93
42.23
EPS₩
40.69
41.75
36.63
40.65
43.53
39.25
37.75
40.82
42.97
43.75
45.38
0.10%
(0.57%)
—
5.65
EPS growth%
18.04
20.45
22.72
25.06
22.30
21.63
21.84
20.89
23.27
21.77
16.72
21.77
21.80
39
47.81
Bookvalue per sh₩
63.35
69.04
76.25
88.95
89.00
89.41
90.01
97.00
107.35
109.09
30.94
4.15%
7.06%
—
36.90
FCF per share₩
65.10
72.38
82.15
77.33
78.19
78.84
71.10
77.18
85.82
78.52
59.42
0.08%
1.62%
—
24.73
Dividend per sh₩
63.85
70.26
79.70
79.05
79.76
95.94
105.44
113.97
124.47
125.58
20.18
9.50%
7.43%
—
12.02
Div yield (avg)%
29.40
28.23
30.47
27.47
25.16
27.66
27.71
26.04
27.98
26.07
27.31
27.66
27.68
23
15.68
Payout ratio%
21.11
20.70
18.87
20.59
22.18
21.17
18.26
20.09
21.69
20.98
26.06
20.98
20.84
84
18.78
Shares (diluted)M
23.53
26.73
26.12
29.85
29.09
27.88
30.14
35.77
35.03
40.01
18.74
6.58%
5.66%
43
24.61
Buyback yield%
7.10
4.92
3.05
0.40
0.40
0.40
0.58
0.40
0.51
2.89
5.81
0.51
0.54
6
1.193
D/E ratiox
1.087
1.154
1.199
1.392
1.421
1.361
1.348
1.431
1.609
1.868
0.414
1.431
1.377
26
0.635
Enterprise value₩B
1.665
1.511
1.557
1.570
1.706
1.823
1.695
1.499
1.508
1.497
0.762
(2.58%)
(0.46%)
36
1.078
LT debt₩B
2.818
3.166
3.529
3.779
4.457
4.806
5.459
6.593
6.584
7.522
1.620
11.03%
11.92%
42
Revenue
₩1.954B
0.95%
1.00×
Cost of revenue
₩1.201B
0.79%
0.98×
Operating expenses
₩247.0M
1.44%
1.05×
Goodwill & intangibles
16.61%
Spread over hurdle
21.79%