24.88
Revenue₩B
55.93
56.25
57.62
58.16
59.71
61.00
59.82
61.23
60.65
62.27
26.08
0.84%
1.29%
87
21.81
Revenue growth%
2.37
0.78
0.40
2.86
0.71
0.40
0.40
2.26
1.49
0.91
8.96
0.91
0.84
87
2.80
Gross margin%
20.67
17.98
15.15
13.04
13.97
14.65
16.46
14.90
14.33
14.57
14.72
14.65
14.78
69
5.90
Operating margin%
14.52
11.62
13.54
13.27
15.97
14.05
12.96
12.73
14.96
12.29
7.62
12.96
13.41
69
13.59
Net margin%
9.20
6.83
8.86
10.78
12.93
15.47
13.23
12.37
9.64
10.25
25.08
12.37
10.52
89
32.32
P/E ratio (avg)x
29.51
30.88
31.00
30.75
31.89
33.82
37.49
40.35
37.46
42.59
11.59
37.49
32.86
5
16.82
EV/EBITx
39.12
38.26
37.37
40.56
42.84
48.93
51.58
55.59
65.88
78.17
33.00
55.59
45.89
56
13.89
FCF yield (avg)%
9.14
11.19
13.48
13.98
15.44
12.82
13.07
12.16
13.48
13.65
15.09
13.07
13.28
11
20.17
FCF margin%
25.11
23.06
25.10
26.81
28.23
31.19
29.21
31.82
34.43
31.97
26.21
31.82
28.72
57
1.454
FCF / Net incomex
0.217
0.212
0.210
0.234
0.274
0.271
0.284
0.295
0.283
0.313
0.442
0.284
0.272
42
21.60
ROIC%
20.58
21.14
18.87
16.87
18.99
17.87
17.04
18.75
19.85
17.87
19.43
17.87
18.81
71
12.23
Return on equity%
16.92
19.64
17.36
18.19
19.41
19.14
21.71
21.07
19.10
21.04
29.57
21.04
19.28
79
25.28
Return on assets%
7.47
7.41
9.96
7.10
9.64
11.81
9.93
10.14
9.70
11.48
10.06
10.14
9.81
17
739.54
EPS₩
374.49
379.84
368.10
415.52
472.11
469.90
489.55
484.83
472.85
430.61
766.45
(1.82%)
1.22%
—
4.99
EPS growth%
17.52
19.62
20.50
21.09
21.29
23.24
25.22
25.04
22.83
23.13
29.49
23.24
22.06
87
1,314
Bookvalue per sh₩
1,338
1,238
1,282
1,317
1,291
1,337
1,397
1,351
1,144
1,184
449.54
(1.71%)
(1.06%)
—
624.07
FCF per share₩
491.52
482.70
526.79
500.71
493.86
541.97
596.59
550.69
615.23
618.62
814.58
4.61%
2.40%
—
696.78
Dividend per sh₩
1,573
1,550
1,672
1,686
1,666
1,692
1,780
1,775
2,075
2,088
1,052
4.62%
3.41%
—
27.09
Div yield (avg)%
4.62
5.78
6.13
6.70
9.51
12.15
14.44
13.63
14.07
12.49
3.42
13.63
10.83
9
4.82
Payout ratio%
30.32
27.81
30.04
29.68
29.58
28.41
28.73
29.43
31.35
28.82
26.79
28.82
29.50
6
15.17
Shares (diluted)M
18.38
21.37
25.13
25.59
28.39
30.93
30.99
33.92
37.47
36.49
15.06
5.15%
6.56%
38
24.39
Buyback yield%
25.28
27.08
29.91
27.24
24.73
23.63
26.55
25.00
23.62
25.96
28.54
25.00
25.62
19
1.360
D/E ratiox
1.717
1.660
1.590
1.667
1.979
2.259
2.194
2.386
2.828
2.944
1.750
2.386
2.086
45
14.34
Enterprise value₩B
89.85
96.25
100.3
99.92
99.43
98.68
114.2
132.4
144.5
165.7
23.35
10.75%
6.55%
22
46.06
LT debt₩B
9.152
8.766
8.791
8.421
7.572
7.697
7.767
7.715
8.347
8.820
43.31
3.10%
0.24%
57
Revenue
₩62.27B
1.29%
1.00×
Cost of revenue
₩40.85B
1.63%
1.03×
Operating expenses
₩7.286B
0.74%
0.95×
Goodwill & intangibles
16.68%
Spread over hurdle
(0.86%)