0.926
Revenue₩B
9.767
9.803
9.892
10.07
10.21
10.49
10.44
10.82
10.87
10.84
1.028
1.19%
1.18%
76
19.33
Revenue growth%
22.41
21.74
20.73
19.18
18.36
17.59
17.09
15.30
15.40
13.41
24.52
15.40
17.97
22
17.26
Gross margin%
22.16
24.08
26.71
25.30
28.27
26.62
25.44
26.30
27.60
30.39
19.19
26.62
26.46
90
17.22
Operating margin%
18.13
17.58
20.03
18.02
15.30
13.43
16.00
16.34
15.90
14.57
13.12
15.90
16.17
91
5.78
Net margin%
2.56
0.91
0.49
1.93
4.20
4.23
7.23
4.51
6.66
6.46
27.96
6.46
4.21
53
15.22
P/E ratio (avg)x
24.32
26.70
31.47
32.32
35.01
41.03
46.98
48.87
47.67
56.16
13.82
47.67
38.02
83
13.84
EV/EBITx
10.11
10.63
9.342
8.949
7.782
6.877
6.319
5.809
5.488
6.031
35.90
6.031
7.329
87
25.22
FCF yield (avg)%
25.01
27.21
27.92
25.02
27.18
25.01
26.17
29.02
29.01
29.15
24.68
29.01
27.19
49
4.53
FCF margin%
18.61
21.36
18.53
15.56
17.83
20.58
20.37
20.52
21.57
19.80
6.64
20.52
20.09
47
1.567
FCF / Net incomex
0.689
0.620
0.655
0.612
0.599
0.566
0.594
0.517
0.521
0.562
1.373
0.562
0.596
52
22.81
ROIC%
30.85
33.16
31.24
30.68
31.81
29.15
26.26
27.20
29.65
29.16
27.82
29.15
30.17
40
17.26
Return on equity%
9.40
9.31
7.67
6.24
7.28
9.21
7.99
5.30
6.17
6.47
27.61
6.47
7.47
19
7.90
Return on assets%
3.18
3.52
3.76
1.72
0.67
0.40
0.96
1.78
0.40
0.40
21.21
0.40
1.34
26
492.20
EPS₩
184.51
168.33
173.45
158.03
170.26
169.72
178.89
183.20
175.65
163.35
542.38
(0.82%)
(1.04%)
—
6.86
EPS growth%
22.59
24.96
25.60
24.72
24.06
26.18
23.27
22.97
21.23
18.86
19.75
22.97
23.66
87
275.45
Bookvalue per sh₩
768.00
866.74
870.68
836.90
927.81
886.68
919.03
1,009
1,144
1,122
409.72
3.88%
5.04%
—
524.52
FCF per share₩
384.53
378.75
344.97
306.38
293.56
319.35
307.14
284.88
304.40
288.43
275.57
(0.35%)
(2.13%)
—
712.83
Dividend per sh₩
450.39
434.63
412.34
470.51
533.26
554.48
571.47
648.65
656.65
623.74
517.84
3.18%
2.81%
—
29.43
Div yield (avg)%
18.11
16.17
15.78
16.13
15.61
16.62
18.86
18.50
18.60
21.33
21.75
18.60
17.37
18
12.85
Payout ratio%
2.89
4.78
4.85
7.81
8.44
8.12
10.77
10.15
8.00
10.94
17.28
10.15
8.06
16
13.13
Shares (diluted)M
20.74
21.63
20.78
22.15
25.18
29.19
34.68
34.55
38.90
37.52
13.12
8.30%
7.72%
82
29.72
Buyback yield%
9.95
10.39
12.02
9.87
8.69
7.88
6.76
5.38
4.91
4.74
15.50
5.38
8.28
25
0.291
D/E ratiox
1.193
1.017
1.037
0.912
0.868
0.766
0.772
0.782
0.683
0.669
1.103
0.766
0.825
55
2.701
Enterprise value₩B
4.234
4.124
4.423
4.408
4.553
5.269
5.070
5.611
6.388
6.190
10.24
6.34%
5.60%
75
4.596
LT debt₩B
10.02
11.33
12.66
11.80
11.13
11.46
11.96
11.21
12.17
13.62
3.832
4.12%
2.92%
8
Revenue
₩10.84B
1.18%
1.00×
Cost of revenue
₩6.145B
1.00%
0.98×
Operating expenses
₩2.616B
1.30%
1.01×
Spread over hurdle
(0.72%)