0.970
Revenue₩B
4.283
4.522
4.780
4.851
5.056
5.352
5.604
5.822
6.178
6.380
1.033
4.76%
4.37%
82
14.00
Revenue growth%
8.84
9.16
9.92
7.56
7.97
7.02
8.63
11.05
11.51
10.39
8.98
10.39
9.00
81
15.03
Gross margin%
7.77
5.61
6.16
8.47
6.51
6.03
4.64
4.62
6.10
4.40
15.21
4.64
6.06
92
13.59
Operating margin%
6.55
7.26
4.49
1.90
3.41
5.35
5.88
7.21
6.43
4.36
22.06
5.88
5.62
51
12.14
Net margin%
7.14
4.78
4.78
3.83
6.68
6.60
4.92
3.84
5.60
6.44
27.50
5.60
5.26
20
37.84
P/E ratio (avg)x
24.18
28.51
29.98
34.63
33.20
36.03
36.44
39.72
38.46
37.23
16.02
37.23
35.33
48
17.63
EV/EBITx
37.53
34.84
37.83
38.81
44.18
46.07
44.91
48.65
45.11
50.59
35.42
46.07
44.54
15
25.08
FCF yield (avg)%
15.41
13.04
13.82
15.67
15.23
15.32
15.05
14.28
15.49
17.86
25.48
15.32
15.27
84
11.42
FCF margin%
0.40
2.56
0.97
1.64
4.44
5.35
3.62
6.18
4.20
1.91
29.74
4.20
3.09
46
0.920
FCF / Net incomex
0.745
0.739
0.788
0.726
0.781
0.759
0.701
0.785
0.713
0.812
1.441
0.759
0.752
83
16.47
ROIC%
9.59
8.75
6.49
7.74
6.38
7.38
7.26
5.90
4.16
2.00
23.33
5.90
6.87
58
19.40
Return on equity%
6.07
8.20
5.78
2.95
5.09
7.91
10.53
12.44
15.35
13.59
7.98
12.44
8.06
27
11.60
Return on assets%
20.95
20.67
22.46
24.00
22.96
22.48
23.30
22.90
22.65
21.83
27.25
22.65
22.57
81
292.64
EPS₩
247.59
255.63
277.30
290.57
290.51
275.84
258.17
289.60
259.96
233.11
311.97
(4.31%)
(1.42%)
—
16.42
EPS growth%
2.52
4.98
4.29
2.18
1.71
4.59
2.61
4.58
6.27
8.12
27.79
4.59
4.44
73
72.22
Bookvalue per sh₩
234.15
243.91
247.29
268.05
248.65
223.33
203.94
196.96
171.84
178.79
112.82
(6.38%)
(2.19%)
—
237.05
FCF per share₩
111.92
117.90
118.46
120.54
127.54
153.72
163.29
175.11
210.91
246.45
296.51
14.08%
8.06%
—
81.28
Dividend per sh₩
331.53
330.76
310.06
316.16
290.97
294.22
321.35
313.37
288.40
292.72
88.15
0.12%
0.12%
—
7.12
Div yield (avg)%
11.09
8.75
6.61
7.42
4.64
2.23
4.49
5.83
8.63
11.04
27.03
5.83
7.01
15
6.10
Payout ratio%
23.01
25.97
23.86
24.47
25.15
25.98
23.92
22.23
24.37
26.07
19.01
24.37
24.42
45
8.910
Shares (diluted)M
10.16
10.12
9.831
11.78
12.83
13.68
13.74
13.96
14.75
16.31
9.002
4.91%
4.56%
6
10.79
Buyback yield%
25.34
22.35
20.82
22.11
23.43
21.49
20.72
23.23
24.21
23.64
3.77
23.23
22.79
49
1.234
D/E ratiox
0.680
0.695
0.721
0.792
0.829
0.924
0.989
1.037
1.088
1.006
0.121
1.006
0.877
53
1.445
Enterprise value₩B
8.974
10.51
11.45
12.38
12.31
12.85
15.00
14.54
15.85
16.31
2.462
5.80%
7.53%
58
4.728
LT debt₩B
2.337
2.140
2.219
2.144
1.964
1.849
1.916
1.781
1.716
1.754
1.565
(2.23%)
(3.85%)
70
Revenue
₩6.380B
4.37%
1.00×
Cost of revenue
₩3.239B
4.12%
0.98×
Operating expenses
₩1.035B
4.91%
1.05×
Return on capital
129.92%
Spread over hurdle
122.26%