8.743
Revenue₩B
10.67
10.52
10.52
10.52
10.72
10.71
10.94
10.86
10.74
10.64
9.050
(0.15%)
0.01%
75
8.34
Revenue growth%
19.93
20.08
21.02
22.79
22.35
23.73
21.56
18.61
16.44
18.44
13.88
18.61
20.55
40
10.26
Gross margin%
27.20
26.02
28.93
27.18
29.59
28.00
25.00
27.53
29.53
29.36
9.12
28.00
27.77
70
18.01
Operating margin%
10.41
8.62
8.86
10.45
11.30
13.12
13.65
10.66
11.00
13.02
20.78
13.02
10.83
30
18.45
Net margin%
26.41
25.84
28.48
31.05
29.45
30.68
28.89
26.49
24.78
23.92
29.97
26.49
27.49
22
32.42
P/E ratio (avg)x
20.64
21.92
22.36
19.64
21.43
22.28
23.51
24.23
23.76
21.94
18.04
23.51
22.11
69
31.62
EV/EBITx
38.41
41.96
46.36
47.79
48.00
52.91
53.75
56.94
53.09
59.52
21.62
53.75
50.45
54
8.96
FCF yield (avg)%
29.97
29.81
28.67
26.90
26.29
24.92
22.00
22.80
25.59
26.40
16.12
24.92
26.34
90
25.75
FCF margin%
7.14
6.24
8.14
7.07
9.02
9.96
11.07
9.91
11.14
9.91
5.35
9.96
9.46
7
0.104
FCF / Net incomex
0.293
0.280
0.264
0.284
0.288
0.303
0.311
0.297
0.261
0.245
1.030
0.297
0.286
84
2.06
ROIC%
25.04
22.63
23.83
23.16
23.12
22.88
21.83
23.85
23.91
23.30
12.41
23.30
23.23
19
15.90
Return on equity%
29.52
32.39
32.91
31.78
30.48
29.17
32.01
33.31
34.75
33.70
20.66
33.31
32.20
72
16.53
Return on assets%
11.44
10.76
13.50
16.07
16.60
19.25
19.02
20.39
20.29
17.46
10.64
19.25
17.03
41
512.84
EPS₩
425.76
455.38
489.17
530.67
589.59
670.47
634.12
643.71
713.53
828.24
523.34
7.03%
7.48%
—
15.45
EPS growth%
35.00
32.97
35.33
38.16
35.88
38.04
40.14
40.77
41.15
41.58
4.65
40.77
38.10
33
256.65
Bookvalue per sh₩
185.87
182.10
177.28
160.69
142.85
152.92
158.26
145.56
150.14
152.04
240.47
1.25%
(1.14%)
—
417.33
FCF per share₩
410.54
404.04
373.39
384.85
348.51
352.18
316.18
301.91
327.92
306.13
430.60
(2.56%)
(2.88%)
—
150.88
Dividend per sh₩
235.39
245.22
257.46
265.56
232.11
255.09
257.41
249.74
259.90
279.49
543.49
3.78%
1.25%
—
17.93
Div yield (avg)%
8.00
10.77
11.09
11.64
10.03
12.18
10.85
8.63
6.16
4.93
21.89
8.63
10.40
25
12.16
Payout ratio%
16.17
15.41
13.18
15.47
17.09
17.20
19.46
17.21
16.43
15.85
12.13
17.20
16.30
35
8.363
Shares (diluted)M
13.81
16.02
18.11
20.46
21.20
20.25
21.02
22.84
21.42
24.67
8.488
3.07%
6.15%
85
5.48
Buyback yield%
22.72
22.98
25.50
22.55
20.13
17.48
16.06
18.62
16.56
18.17
8.30
17.48
19.38
31
1.499
D/E ratiox
1.504
1.602
1.402
1.361
1.302
1.335
1.238
1.108
1.002
0.888
1.281
1.108
1.318
19
5.376
Enterprise value₩B
3.122
3.313
3.200
3.442
3.174
3.262
3.291
3.175
3.001
2.955
5.700
(1.42%)
(0.24%)
88
1.683
LT debt₩B
6.173
6.184
6.445
6.470
6.316
7.029
7.083
6.572
5.913
5.648
3.330
(2.21%)
(1.95%)
65
Revenue
₩10.64B
0.01%
1.00×
Cost of revenue
₩6.070B
0.18%
1.02×
Operating expenses
₩1.616B
—
1.00×
Spread over hurdle
25.76%