23.39
Revenue₩B
14.48
15.40
16.80
18.29
19.90
21.23
23.13
24.91
27.65
30.15
26.10
8.66%
8.51%
75
2.88
Revenue growth%
5.45
7.55
6.33
4.69
5.43
7.24
9.67
6.89
6.85
7.30
26.05
7.24
6.87
14
24.75
Gross margin%
28.19
29.93
30.02
31.17
28.94
28.54
29.07
31.20
33.07
31.19
7.73
31.19
29.98
32
5.10
Operating margin%
29.65
30.08
30.92
28.20
30.52
28.09
26.38
29.19
27.06
28.45
25.91
28.09
28.82
67
17.34
Net margin%
5.17
6.52
9.30
11.08
10.58
8.77
8.92
6.45
4.82
4.71
17.60
6.45
7.65
13
31.09
P/E ratio (avg)x
18.90
18.43
18.16
17.15
17.15
16.85
16.61
16.39
14.45
14.98
37.53
16.39
17.00
69
12.50
EV/EBITx
19.18
18.79
19.25
21.66
23.94
27.18
26.60
27.24
26.93
27.05
12.92
27.05
25.27
20
2.08
FCF yield (avg)%
2.89
2.89
1.04
0.40
0.44
0.40
1.50
2.66
0.57
0.44
21.10
0.57
0.80
6
18.24
FCF margin%
11.16
13.48
12.17
11.39
13.71
10.82
9.18
6.36
9.30
12.09
4.93
9.30
11.28
39
0.892
FCF / Net incomex
1.010
1.019
0.991
1.130
1.298
1.449
1.472
1.706
1.743
1.890
0.888
1.706
1.374
53
8.29
ROIC%
21.47
19.31
20.17
21.37
19.82
21.33
19.29
18.60
16.57
13.76
2.23
18.60
19.57
27
5.86
Return on equity%
9.49
8.46
6.40
6.90
4.78
2.40
0.46
0.77
0.40
2.37
25.58
0.77
3.59
24
17.42
Return on assets%
33.02
32.91
32.76
33.05
33.69
36.08
33.34
35.49
36.37
33.84
3.00
35.49
33.52
24
314.37
EPS₩
714.19
692.03
654.51
649.73
669.20
773.67
783.68
808.16
753.65
823.79
330.39
4.24%
1.17%
—
23.10
EPS growth%
11.58
13.88
14.02
14.59
16.53
14.36
15.48
16.35
14.53
14.53
20.56
14.53
14.53
81
596.60
Bookvalue per sh₩
140.50
136.49
137.28
156.57
174.25
200.05
192.02
186.30
201.58
225.87
268.90
5.33%
4.12%
—
620.65
FCF per share₩
432.08
473.96
491.22
552.34
563.34
538.12
568.26
540.18
544.63
560.54
308.60
(0.10%)
1.87%
—
375.22
Dividend per sh₩
356.56
314.79
329.64
365.43
373.54
351.42
369.84
339.55
327.19
332.86
456.41
(2.28%)
(0.62%)
—
17.28
Div yield (avg)%
8.47
9.98
8.90
10.27
11.52
9.59
10.27
10.79
10.81
8.96
16.93
10.27
10.12
69
10.59
Payout ratio%
17.73
18.07
19.69
20.61
19.87
22.18
21.89
21.31
19.55
19.43
3.27
21.31
19.78
26
29.97
Shares (diluted)M
48.45
50.98
52.59
59.21
62.65
73.42
83.48
91.06
93.53
108.0
29.70
11.50%
8.79%
39
13.86
Buyback yield%
4.12
7.04
6.85
7.61
5.96
6.97
7.11
10.04
11.21
13.52
29.61
10.04
7.07
24
0.845
D/E ratiox
0.204
0.202
0.221
0.232
0.241
0.292
0.313
0.306
0.314
0.327
1.385
0.313
0.266
42
1.728
Enterprise value₩B
2.557
2.764
2.706
2.613
2.841
2.998
2.789
2.604
2.284
2.327
16.01
(3.91%)
(0.92%)
64
11.02
LT debt₩B
6.219
6.112
6.267
6.182
5.868
6.561
5.919
5.682
5.746
6.116
26.22
0.83%
(0.62%)
75
Revenue
₩30.15B
8.51%
1.00×
Cost of revenue
₩16.30B
8.30%
0.98×
Operating expenses
₩6.861B
8.79%
1.03×
Goodwill & intangibles
15.80%
Spread over hurdle
(3.76%)