15.75
Revenue₩B
10.91
11.45
12.20
12.79
13.64
14.48
15.60
16.65
17.43
18.35
17.31
6.11%
6.17%
25
25.15
Revenue growth%
1.54
0.40
0.40
2.83
0.40
0.40
0.40
2.63
2.18
5.17
12.90
2.18
0.97
77
16.08
Gross margin%
13.67
16.04
16.04
13.83
15.94
14.30
17.09
16.84
16.58
19.02
13.26
16.84
16.04
50
4.42
Operating margin%
14.61
13.55
16.52
14.05
16.04
18.72
18.40
17.63
18.18
18.53
13.23
18.40
17.08
76
21.36
Net margin%
25.05
22.67
20.18
22.51
23.24
26.09
26.78
29.15
27.23
24.60
10.42
26.78
24.83
71
12.87
P/E ratio (avg)x
14.39
13.20
11.61
10.90
10.55
11.53
11.67
10.61
11.34
10.18
36.78
11.34
11.43
40
7.603
EV/EBITx
12.76
12.13
14.00
14.99
17.40
17.30
20.22
22.32
23.05
23.77
26.10
22.32
17.35
84
11.08
FCF yield (avg)%
26.37
28.95
26.65
26.87
25.11
23.75
24.30
27.23
25.13
25.13
28.07
25.13
25.75
48
27.45
FCF margin%
15.80
16.38
15.17
12.92
13.62
15.74
17.60
16.46
13.61
16.33
16.93
16.33
15.77
28
1.261
FCF / Net incomex
2.010
2.209
2.090
1.991
1.891
1.818
1.940
2.041
1.932
1.853
1.461
1.932
1.966
42
22.51
ROIC%
13.81
14.34
14.99
16.63
16.88
16.22
16.11
14.60
17.32
14.59
14.70
16.11
15.55
62
18.85
Return on equity%
8.77
8.81
8.41
8.54
6.85
6.50
7.69
7.81
8.85
11.75
8.82
7.81
8.48
23
8.45
Return on assets%
2.85
4.12
3.96
2.76
1.98
3.03
2.04
0.64
0.40
0.40
7.10
0.64
2.40
62
447.16
EPS₩
495.66
514.37
576.67
544.00
578.59
612.88
614.97
694.91
734.81
744.14
467.60
5.16%
5.35%
—
21.76
EPS growth%
10.38
10.03
7.89
5.19
3.70
5.64
4.57
5.29
3.92
1.85
10.51
4.57
5.24
51
490.44
Bookvalue per sh₩
208.94
211.58
242.10
240.10
233.68
265.19
296.93
338.27
350.54
383.47
201.52
10.41%
6.99%
—
424.75
FCF per share₩
402.99
455.90
491.13
510.88
580.48
601.82
545.21
577.12
535.39
498.68
266.22
(2.99%)
3.00%
—
241.98
Dividend per sh₩
465.75
550.59
588.93
661.54
637.28
720.89
739.98
717.35
687.30
783.15
347.73
4.21%
5.02%
—
26.46
Div yield (avg)%
21.13
22.96
21.03
20.53
23.42
23.40
20.62
18.80
17.08
17.75
12.26
18.80
20.82
58
19.50
Payout ratio%
2.60
1.29
0.40
1.85
4.83
5.59
4.14
5.75
6.23
6.24
29.53
5.75
4.48
38
18.21
Shares (diluted)M
24.13
25.79
24.44
28.05
33.25
35.28
38.90
45.29
44.63
45.29
18.28
6.38%
7.99%
84
23.87
Buyback yield%
9.53
8.15
7.39
9.28
10.36
9.00
10.26
12.40
10.84
8.91
13.74
10.26
9.41
56
0.249
D/E ratiox
1.631
1.638
1.895
2.231
2.464
2.838
2.854
3.284
3.364
3.188
0.402
3.188
2.651
50
3.927
Enterprise value₩B
18.04
15.61
16.24
17.18
18.20
18.80
18.85
16.90
18.27
19.53
4.975
1.42%
(0.49%)
67
19.14
LT debt₩B
20.35
19.90
20.95
19.84
18.58
19.39
18.56
19.61
18.58
21.32
17.95
2.78%
0.81%
90
Revenue
₩18.35B
6.17%
1.00×
Cost of revenue
₩8.596B
6.57%
1.04×
Operating expenses
₩3.686B
6.11%
0.99×
Goodwill & intangibles
17.17%
Property and equipment
16.54%
Spread over hurdle
(2.14%)