3.162
Revenue₩B
12.23
12.49
13.15
13.81
14.01
14.66
14.88
15.41
15.71
16.47
3.294
3.30%
3.26%
50
15.02
Revenue growth%
3.04
2.87
0.40
0.40
0.40
0.40
0.40
2.19
0.40
2.66
24.54
0.40
0.40
34
13.35
Gross margin%
28.36
26.25
23.37
23.11
22.45
20.59
19.90
21.12
18.62
16.41
19.09
19.90
21.78
33
6.39
Operating margin%
8.70
7.45
10.27
10.35
8.86
9.80
10.75
13.18
12.56
14.15
22.22
12.56
10.31
46
27.35
Net margin%
30.86
29.58
29.30
28.13
31.08
31.24
34.04
32.20
31.43
28.61
24.03
31.43
30.97
31
32.38
P/E ratio (avg)x
15.39
18.29
20.23
20.60
22.26
22.58
25.53
27.39
30.30
32.42
35.29
27.39
22.42
50
13.17
EV/EBITx
44.25
47.95
56.99
57.03
55.03
57.41
57.81
59.66
64.67
70.24
36.12
59.66
57.22
17
25.71
FCF yield (avg)%
6.52
5.61
3.39
4.01
6.36
8.42
8.11
6.06
5.18
6.20
26.13
6.20
6.13
38
12.01
FCF margin%
17.90
17.87
20.64
17.80
17.66
17.60
19.52
17.73
20.49
18.93
17.56
18.93
17.89
28
1.055
FCF / Net incomex
2.568
2.534
2.589
2.480
2.938
3.379
3.928
4.244
4.952
5.542
0.257
4.244
3.159
62
10.31
ROIC%
28.40
27.70
24.76
23.82
24.35
21.50
19.65
22.65
25.31
23.37
11.99
22.65
24.08
68
26.51
Return on equity%
17.13
14.76
13.27
10.53
12.60
14.73
14.34
12.45
10.58
10.17
21.27
12.45
12.93
26
4.19
Return on assets%
18.56
16.30
19.00
19.73
21.27
22.41
19.57
19.69
19.50
22.10
29.66
19.69
19.63
14
289.23
EPS₩
374.77
379.08
343.82
308.78
331.85
342.87
354.23
346.55
383.46
343.68
318.00
0.70%
0.06%
—
3.32
EPS growth%
16.06
13.28
11.25
11.01
8.84
6.28
9.19
12.17
10.94
12.54
26.52
10.94
11.13
25
485.20
Bookvalue per sh₩
364.54
325.43
301.12
279.38
278.95
276.05
303.42
296.38
327.22
329.50
347.20
3.39%
(2.07%)
—
247.09
FCF per share₩
171.39
193.90
194.46
213.82
205.92
214.27
242.42
229.95
255.56
252.81
604.29
4.19%
4.15%
—
424.73
Dividend per sh₩
557.37
543.46
596.52
663.64
685.61
694.92
745.46
822.27
854.09
931.32
263.10
6.32%
4.83%
—
11.00
Div yield (avg)%
0.40
0.40
0.40
0.40
0.43
0.40
0.40
2.17
3.26
1.05
12.36
1.05
0.40
77
27.55
Payout ratio%
21.36
19.53
19.22
19.29
21.31
23.48
23.60
24.44
22.07
22.49
3.52
23.48
21.72
53
20.85
Shares (diluted)M
18.77
20.95
20.67
18.87
19.30
17.59
18.39
20.87
19.26
20.17
21.74
0.89%
1.97%
91
10.54
Buyback yield%
4.57
2.24
1.52
4.38
3.96
4.77
5.90
7.76
9.58
11.55
2.39
7.76
4.67
78
1.401
D/E ratiox
1.557
1.556
1.366
1.367
1.263
1.301
1.207
1.045
1.088
1.149
0.112
1.149
1.282
14
14.28
Enterprise value₩B
17.09
19.68
20.86
24.81
29.66
29.69
32.72
35.36
35.44
37.57
3.042
4.84%
9.47%
63
3.241
LT debt₩B
10.01
10.44
11.56
11.67
12.86
13.17
13.67
13.79
13.95
15.52
11.09
3.84%
6.02%
18
Revenue
₩16.47B
3.26%
1.00×
Cost of revenue
₩11.37B
3.29%
1.00×
Operating expenses
₩3.522B
3.17%
0.99×
Spread over hurdle
(3.66%)