8.559
Revenue₩B
6.056
6.743
7.334
8.141
8.845
9.710
10.45
11.42
12.60
13.76
8.928
9.25%
9.32%
42
24.56
Revenue growth%
6.21
5.94
7.64
7.40
8.06
6.27
8.29
9.99
12.26
14.76
11.44
9.99
7.85
34
25.86
Gross margin%
19.38
19.72
20.42
22.67
23.24
20.49
21.57
24.07
23.11
24.14
19.78
23.11
22.12
19
9.44
Operating margin%
2.29
4.87
7.58
10.43
11.07
11.34
9.29
8.11
5.67
5.38
5.65
8.11
7.84
73
15.71
Net margin%
7.82
9.87
7.78
9.12
8.97
7.90
7.42
5.38
4.91
3.26
4.44
5.38
7.80
60
21.51
P/E ratio (avg)x
23.44
22.23
22.22
20.69
18.68
16.77
16.60
17.17
15.66
15.77
29.29
16.60
17.92
88
14.67
EV/EBITx
56.46
55.25
52.69
54.15
59.79
56.41
59.97
64.93
69.00
64.99
22.09
64.93
58.12
63
7.23
FCF yield (avg)%
0.40
1.19
3.36
5.55
8.36
6.41
7.48
8.04
7.35
8.88
17.03
7.48
6.88
51
13.20
FCF margin%
23.66
23.33
22.93
20.67
20.09
19.20
17.90
19.27
18.57
15.81
18.25
18.57
19.68
29
1.429
FCF / Net incomex
2.150
1.977
2.027
1.978
2.148
2.144
2.288
2.234
2.445
2.228
1.620
2.234
2.149
59
28.72
ROIC%
24.99
23.31
24.93
25.85
25.39
25.11
23.92
26.50
25.97
22.97
26.12
25.11
25.05
67
6.17
Return on equity%
13.24
15.46
18.16
20.42
18.37
17.81
17.43
18.01
17.99
17.47
13.62
17.81
17.90
21
11.34
Return on assets%
30.13
29.88
27.62
26.28
27.85
27.33
28.18
25.92
23.42
24.75
27.48
25.92
27.48
72
115.49
EPS₩
89.00
91.36
96.85
105.99
104.38
98.96
97.38
95.21
95.36
91.59
127.95
(2.58%)
0.12%
—
29.48
EPS growth%
24.78
25.35
26.19
24.70
26.37
23.74
22.72
20.49
19.73
20.37
26.04
20.49
24.22
56
197.75
Bookvalue per sh₩
76.86
79.02
82.94
72.81
76.46
77.10
73.35
69.18
66.59
58.10
302.22
(5.35%)
(3.98%)
—
177.68
FCF per share₩
287.31
307.12
309.27
367.05
415.79
455.12
460.08
495.95
585.00
608.31
105.39
7.91%
9.51%
—
260.06
Dividend per sh₩
186.33
181.12
183.16
203.73
227.73
241.37
240.99
251.66
259.40
273.14
272.73
3.70%
4.03%
—
20.40
Div yield (avg)%
29.14
30.76
30.75
33.01
31.33
28.56
30.73
29.49
30.87
28.79
3.60
29.49
30.74
49
13.45
Payout ratio%
17.87
18.81
20.69
21.55
21.05
21.41
21.26
23.49
24.99
26.19
13.37
23.49
21.33
55
37.27
Shares (diluted)M
38.92
44.04
48.47
48.92
52.57
48.83
48.37
55.11
58.82
58.67
36.90
2.22%
3.39%
86
28.12
Buyback yield%
8.93
7.09
6.18
8.92
7.33
9.04
6.64
9.18
11.34
12.22
17.19
9.18
8.93
38
1.382
D/E ratiox
0.896
0.940
1.019
0.906
0.957
0.994
0.924
0.946
0.908
0.934
1.074
0.934
0.937
40
0.735
Enterprise value₩B
3.473
3.835
4.200
4.497
4.931
5.325
4.884
4.751
4.611
5.135
8.711
0.81%
2.95%
8
4.167
LT debt₩B
8.139
8.491
9.725
9.583
11.16
10.87
11.66
13.74
14.49
16.69
5.512
8.39%
8.55%
89
Revenue
₩13.76B
9.32%
1.00×
Cost of revenue
₩9.634B
9.32%
1.00×
Operating expenses
₩2.409B
8.55%
0.93×
Goodwill & intangibles
22.17%
Spread over hurdle
(4.83%)