9.825
Revenue₩B
22.03
21.95
22.58
22.58
23.32
24.21
24.81
24.88
24.82
25.87
10.47
2.10%
1.57%
45
15.27
Revenue growth%
28.68
28.56
27.52
27.89
25.89
25.79
28.52
29.62
28.53
31.41
15.46
28.53
28.52
53
5.20
Gross margin%
13.92
14.01
15.99
15.93
18.50
18.55
15.99
16.74
16.18
17.53
7.28
16.74
16.08
54
2.36
Operating margin%
13.06
12.61
10.66
13.25
14.52
16.24
14.81
12.50
11.67
12.14
19.59
12.50
12.83
12
7.76
Net margin%
28.21
31.17
33.78
31.55
30.22
32.47
31.15
28.55
30.14
27.25
12.12
30.14
30.68
30
32.33
P/E ratio (avg)x
46.44
45.66
51.31
58.58
59.53
63.02
61.57
62.05
73.00
86.43
37.03
63.02
60.55
42
34.01
EV/EBITx
36.94
39.19
39.13
38.31
37.92
41.66
44.08
45.19
51.22
51.66
18.41
45.19
40.43
66
17.71
FCF yield (avg)%
9.05
7.30
9.68
8.64
7.42
7.78
8.39
6.05
7.66
5.48
4.76
7.66
7.72
92
18.18
FCF margin%
27.23
26.80
29.67
26.99
26.40
27.83
30.77
30.15
28.44
30.33
12.47
30.15
28.14
47
1.140
FCF / Net incomex
0.165
0.179
0.187
0.185
0.176
0.183
0.182
0.203
0.199
0.197
0.685
0.197
0.184
91
20.10
ROIC%
2.31
2.35
5.22
3.73
3.14
3.67
1.09
0.40
2.47
4.56
26.04
2.47
2.80
43
8.03
Return on equity%
16.64
14.56
13.34
15.29
17.64
16.58
15.34
17.62
16.90
15.54
12.52
16.58
16.06
70
20.91
Return on assets%
26.52
24.87
26.40
26.65
23.80
23.82
23.88
24.07
24.43
26.82
26.23
24.07
24.65
93
113.16
EPS₩
542.18
578.23
646.26
638.70
624.08
716.28
692.33
728.85
690.33
699.00
118.22
2.29%
3.00%
—
13.90
EPS growth%
14.51
14.56
16.92
18.36
19.70
18.77
17.67
16.38
17.13
14.79
27.46
17.13
17.02
37
133.70
Bookvalue per sh₩
248.60
261.58
251.79
245.26
239.69
237.70
223.01
212.40
220.79
229.75
120.79
(0.84%)
(0.69%)
—
286.82
FCF per share₩
112.43
112.81
102.98
94.72
91.64
92.06
91.38
84.25
87.17
90.39
104.71
(0.27%)
(2.45%)
—
124.11
Dividend per sh₩
550.88
528.42
570.96
631.37
680.09
744.94
759.81
887.44
838.23
804.97
450.35
3.43%
3.97%
—
4.84
Div yield (avg)%
11.33
9.32
6.77
9.40
8.07
10.36
11.68
13.98
14.14
16.89
27.89
13.98
10.85
88
24.53
Payout ratio%
2.06
1.14
1.77
1.23
0.40
0.40
0.40
3.06
1.14
2.40
21.97
1.14
1.19
81
22.09
Shares (diluted)M
26.70
27.13
28.86
26.64
26.97
28.04
27.99
28.86
31.23
29.05
23.31
1.50%
0.28%
26
12.07
Buyback yield%
0.40
2.00
3.99
2.58
4.17
3.19
5.82
4.08
6.17
5.94
3.04
5.82
4.03
59
0.653
D/E ratiox
0.807
0.752
0.701
0.783
0.883
0.819
0.914
0.847
0.765
0.784
0.917
0.819
0.795
52
3.468
Enterprise value₩B
1.998
2.175
2.118
1.967
2.162
2.053
2.192
2.053
2.032
1.924
20.04
(2.30%)
(1.01%)
67
7.939
LT debt₩B
6.494
7.014
7.559
6.559
6.919
6.598
6.844
6.204
5.896
5.342
28.58
(5.04%)
(1.14%)
62
Revenue
₩25.87B
1.57%
1.00×
Cost of revenue
₩14.28B
1.47%
0.99×
Operating expenses
₩3.782B
1.67%
1.01×
Goodwill & intangibles
16.51%
Spread over hurdle
44.62%