1.922
Revenue₩B
10.74
10.88
11.37
11.42
11.41
11.84
12.34
12.39
12.42
12.94
2.150
2.54%
2.12%
83
21.26
Revenue growth%
10.14
7.22
8.98
7.06
7.11
8.79
11.58
10.74
10.07
11.97
5.91
10.74
9.53
48
12.73
Gross margin%
8.60
6.27
7.15
6.44
6.89
8.10
8.49
10.32
9.31
8.99
22.03
8.99
8.29
34
24.52
Operating margin%
11.06
9.26
9.54
8.50
5.78
6.47
5.70
7.31
8.28
7.30
20.64
7.30
7.80
37
27.21
Net margin%
16.80
14.15
12.22
10.70
11.74
12.23
9.31
11.11
13.07
11.45
5.15
11.45
11.98
11
9.475
P/E ratio (avg)x
13.64
13.18
15.31
15.64
15.38
14.76
14.78
17.18
19.13
18.30
27.43
17.18
15.35
85
16.93
EV/EBITx
31.85
29.04
26.09
28.15
26.25
23.65
25.13
22.36
20.18
21.59
22.21
22.36
25.61
72
4.55
FCF yield (avg)%
28.73
26.95
28.08
26.73
27.86
29.50
26.79
28.25
28.10
27.80
9.84
28.10
27.97
44
19.00
FCF margin%
19.95
22.05
22.80
20.91
21.35
23.55
25.02
25.79
27.27
29.23
11.39
25.79
23.17
43
1.093
FCF / Net incomex
1.451
1.499
1.570
1.542
1.380
1.412
1.400
1.334
1.279
1.267
1.121
1.334
1.406
30
22.07
ROIC%
33.35
35.11
32.53
30.48
28.25
28.93
26.19
28.30
28.45
27.41
25.29
28.30
28.69
22
12.89
Return on equity%
0.40
1.00
1.70
1.45
0.40
2.49
0.40
1.30
4.16
1.87
16.08
1.87
1.38
9
25.98
Return on assets%
18.79
18.60
20.21
21.63
19.32
18.36
20.03
20.38
21.10
23.37
9.84
20.38
20.12
43
374.62
EPS₩
263.67
284.15
288.54
311.29
293.16
258.53
277.20
273.96
247.79
259.46
394.41
(2.41%)
—
—
11.66
EPS growth%
20.26
18.39
16.81
15.76
13.98
11.36
11.70
13.23
13.25
13.75
6.52
13.23
13.87
24
152.04
Bookvalue per sh₩
338.89
371.01
423.27
450.43
471.81
494.22
518.22
495.17
572.27
614.27
136.56
5.42%
6.20%
—
126.51
FCF per share₩
248.29
289.57
331.11
319.72
361.61
428.53
507.22
573.26
580.74
562.56
247.92
9.24%
9.40%
—
355.83
Dividend per sh₩
150.71
177.86
190.79
184.34
179.47
193.38
225.66
264.66
268.71
275.38
294.10
8.94%
6.62%
—
19.98
Div yield (avg)%
23.32
23.18
23.17
22.64
23.69
24.12
23.68
26.46
27.50
26.54
26.30
26.46
23.68
10
6.95
Payout ratio%
4.54
5.69
5.06
5.08
6.61
4.72
4.35
6.89
6.61
9.55
23.50
6.61
5.38
81
17.55
Shares (diluted)M
17.85
18.69
18.79
20.13
19.34
21.19
18.52
18.25
18.30
19.50
17.79
0.17%
1.40%
54
7.97
Buyback yield%
8.85
11.37
12.16
13.69
13.21
16.19
13.51
14.06
15.00
14.21
10.99
14.21
13.60
66
1.029
D/E ratiox
0.901
0.982
1.057
0.982
0.905
0.894
0.848
0.930
0.851
0.819
0.830
0.851
0.903
14
7.338
Enterprise value₩B
7.959
8.837
9.532
9.495
10.55
11.44
11.98
12.43
13.29
13.35
5.414
4.83%
5.11%
36
5.610
LT debt₩B
6.524
6.782
6.009
5.457
5.014
4.525
5.058
4.864
4.899
5.058
2.562
0.18%
(3.24%)
45
Revenue
₩12.94B
2.12%
1.00×
Cost of revenue
₩8.236B
2.37%
1.03×
Operating expenses
₩2.186B
2.14%
1.00×
Goodwill & intangibles
16.06%
Spread over hurdle
35.98%