19.25
Revenue₩B
18.15
18.35
18.06
18.54
18.96
19.29
19.06
18.68
18.58
18.87
20.94
(0.09%)
0.52%
48
3.15
Revenue growth%
9.17
8.02
10.10
7.30
6.81
4.13
1.14
2.90
2.86
4.89
25.41
2.90
5.85
79
22.31
Gross margin%
4.13
2.42
3.65
0.89
0.40
3.15
2.53
0.43
2.70
1.54
28.31
2.53
2.47
17
14.78
Operating margin%
26.24
26.80
29.04
29.48
28.80
31.28
33.52
35.27
33.07
30.53
28.63
33.07
30.00
36
13.89
Net margin%
4.78
7.60
6.72
7.37
9.57
7.49
5.78
8.01
6.76
7.20
9.29
7.20
7.28
47
20.13
P/E ratio (avg)x
16.24
18.17
18.24
18.57
21.90
22.84
23.68
25.47
27.61
28.41
37.62
25.47
22.37
8
16.94
EV/EBITx
9.423
9.190
8.400
8.236
7.616
7.228
7.883
7.792
7.776
7.058
19.57
7.776
7.837
39
25.58
FCF yield (avg)%
20.50
18.76
21.43
23.43
24.02
25.95
27.66
27.28
25.31
23.69
13.61
25.95
23.86
81
18.91
FCF margin%
30.88
30.02
31.94
34.59
34.71
32.20
34.72
34.18
31.36
28.67
15.45
32.20
32.07
76
1.048
FCF / Net incomex
2.855
3.038
2.975
2.985
3.468
3.608
3.640
3.872
3.751
3.928
1.621
3.751
3.538
54
26.36
ROIC%
27.54
24.94
23.49
25.86
23.98
23.45
23.77
23.02
21.88
23.05
27.94
23.05
23.63
92
3.46
Return on equity%
15.47
17.84
16.48
18.91
20.61
17.70
19.80
17.08
16.09
15.93
2.01
17.08
17.39
68
14.60
Return on assets%
32.41
35.16
32.51
33.46
30.52
28.45
30.29
31.37
29.08
31.39
26.32
30.29
31.38
10
246.76
EPS₩
402.62
392.12
400.87
424.53
489.89
487.91
481.80
539.18
625.98
641.35
265.64
5.54%
5.95%
—
8.06
EPS growth%
24.77
25.01
27.81
30.59
31.90
32.33
30.81
27.95
25.93
27.63
5.15
27.95
27.88
80
391.52
Bookvalue per sh₩
793.44
914.15
1,074
1,142
1,183
1,357
1,366
1,478
1,706
1,785
1,053
8.57%
8.23%
—
375.04
FCF per share₩
748.22
705.93
763.49
800.54
828.29
853.88
907.40
1,045
1,017
1,176
1,133
7.27%
5.56%
—
926.74
Dividend per sh₩
249.87
261.20
252.26
247.42
237.16
212.43
189.99
195.23
189.38
196.91
970.83
(3.65%)
(2.05%)
—
9.27
Div yield (avg)%
0.44
2.59
0.40
2.69
1.46
0.72
0.40
2.36
3.27
4.67
16.28
2.36
1.91
55
20.01
Payout ratio%
9.26
7.21
8.03
8.52
9.26
11.70
12.85
11.87
10.44
8.25
19.97
11.70
9.26
43
15.80
Shares (diluted)M
17.67
17.51
17.75
19.22
18.66
19.14
20.39
22.42
22.41
21.76
15.81
3.12%
1.84%
30
23.20
Buyback yield%
1.07
0.85
0.40
0.40
0.40
0.40
0.44
0.40
1.16
0.40
28.65
0.40
0.40
56
0.672
D/E ratiox
1.309
1.301
1.348
1.318
1.190
1.209
1.228
1.241
1.289
1.265
0.755
1.241
1.277
92
8.291
Enterprise value₩B
7.227
7.110
7.998
8.701
8.964
8.531
8.002
9.116
8.700
8.469
5.058
(1.13%)
1.07%
92
14.75
LT debt₩B
19.11
20.08
18.84
19.94
19.91
19.42
19.52
19.32
18.77
20.20
17.90
0.29%
(0.05%)
46
Revenue
₩18.87B
0.52%
1.00×
Cost of revenue
₩13.21B
0.52%
1.00×
Operating expenses
₩3.789B
0.54%
1.00×
Goodwill & intangibles
16.82%
Spread over hurdle
15.65%