25.23
Revenue₩B
18.24
19.23
21.02
22.18
23.28
25.03
26.26
27.72
29.25
30.79
26.33
5.75%
6.24%
67
29.05
Revenue growth%
17.66
14.89
13.99
15.57
16.59
16.42
19.21
18.20
15.99
14.19
22.08
16.42
16.20
42
17.19
Gross margin%
12.88
15.54
14.30
15.67
15.61
15.07
12.89
14.03
11.67
9.62
19.27
12.89
14.17
52
7.77
Operating margin%
24.76
23.71
21.18
20.47
19.55
18.78
15.93
16.20
14.20
11.51
13.58
15.93
19.16
21
22.57
Net margin%
16.20
16.79
14.51
15.08
13.57
14.71
15.30
17.85
18.40
20.94
15.17
17.85
15.75
80
21.09
P/E ratio (avg)x
20.92
19.31
20.66
22.56
20.81
22.07
20.91
21.56
19.96
19.67
25.20
20.91
20.86
25
25.13
EV/EBITx
12.35
14.53
16.48
18.24
17.69
17.33
19.76
22.35
25.25
30.32
28.14
22.35
17.97
90
7.35
FCF yield (avg)%
0.88
0.40
2.78
0.79
0.40
0.40
0.40
3.11
0.40
0.40
3.93
0.40
0.40
16
4.96
FCF margin%
29.47
32.41
31.20
32.65
32.61
29.63
32.41
29.68
30.68
33.08
2.25
30.68
31.81
51
1.136
FCF / Net incomex
1.846
1.939
1.900
1.826
1.870
1.886
1.762
1.653
1.659
1.755
1.518
1.755
1.836
62
17.96
ROIC%
0.40
0.40
0.40
0.40
1.51
1.49
0.40
0.40
0.40
0.45
17.72
0.40
0.40
53
6.71
Return on equity%
18.86
17.38
14.89
12.07
13.98
13.66
15.97
16.81
15.01
14.67
2.96
15.01
14.95
69
8.26
Return on assets%
1.68
0.40
2.51
1.99
2.86
1.62
4.17
3.68
6.20
6.50
20.94
4.17
2.68
7
316.67
EPS₩
346.44
338.84
309.57
278.66
281.29
270.46
245.18
240.20
224.75
232.42
327.30
(3.74%)
(4.57%)
—
5.55
EPS growth%
5.64
6.31
3.88
6.16
5.16
3.07
2.12
0.40
0.40
0.53
15.10
0.53
3.48
53
605.40
Bookvalue per sh₩
188.22
197.84
183.96
189.19
202.50
181.32
182.46
169.82
162.08
147.56
234.60
(6.13%)
(2.53%)
—
566.88
FCF per share₩
208.82
232.20
224.54
240.47
276.88
298.58
321.86
320.64
352.10
333.61
273.04
3.80%
4.56%
—
534.81
Dividend per sh₩
605.17
553.34
497.94
461.70
406.99
441.10
488.92
426.27
441.23
442.85
122.06
1.70%
(2.10%)
—
13.31
Div yield (avg)%
29.41
29.04
30.69
32.37
33.25
30.59
32.35
29.98
31.79
29.57
26.31
30.59
30.64
88
17.38
Payout ratio%
26.86
24.73
22.63
23.76
26.26
23.75
20.90
19.46
17.26
15.84
21.77
19.46
23.19
8
25.74
Shares (diluted)M
24.64
24.17
21.88
23.35
21.92
22.35
23.04
22.05
19.46
19.11
25.11
(2.70%)
(3.83%)
94
22.31
Buyback yield%
22.38
20.17
20.56
20.72
22.13
20.76
22.12
19.40
21.68
22.19
29.11
21.68
21.22
29
0.983
D/E ratiox
1.449
1.681
1.896
2.061
2.117
2.298
2.377
2.579
2.506
2.579
0.211
2.506
2.207
74
19.89
Enterprise value₩B
18.60
21.63
24.49
25.95
25.86
27.91
29.71
33.92
34.05
33.29
24.21
5.18%
7.46%
74
3.516
LT debt₩B
7.800
8.487
8.491
7.852
8.381
8.886
8.554
9.341
9.018
8.939
4.118
1.30%
0.82%
54
Revenue
₩30.79B
6.24%
1.00×
Cost of revenue
₩18.82B
6.16%
0.99×
Operating expenses
₩6.934B
6.26%
1.00×
Spread over hurdle
(1.11%)