11.61
Revenue₩B
18.19
18.48
18.62
18.91
19.51
19.97
20.91
21.27
21.60
21.65
12.14
2.11%
1.97%
12
29.37
Revenue growth%
7.72
8.53
8.96
9.27
11.52
11.07
8.18
5.75
6.76
5.80
17.28
6.76
8.35
66
21.17
Gross margin%
18.86
17.35
14.88
13.62
13.70
13.39
14.44
17.06
17.02
18.10
29.04
17.02
15.95
74
23.95
Operating margin%
16.17
17.08
19.44
19.82
18.76
19.35
21.50
20.45
18.37
15.42
13.93
19.35
19.06
9
5.04
Net margin%
8.34
10.28
8.07
5.83
3.95
6.58
7.21
9.51
6.97
5.96
10.77
6.97
7.09
7
23.12
P/E ratio (avg)x
27.54
25.61
28.23
31.76
31.09
29.42
32.71
34.44
36.96
36.57
23.42
34.44
31.43
44
33.60
EV/EBITx
16.15
18.47
18.04
18.85
17.59
19.39
19.86
20.68
22.32
24.09
37.80
20.68
19.12
12
8.46
FCF yield (avg)%
13.47
11.34
9.13
10.65
8.19
9.72
8.02
7.38
6.88
9.51
13.30
8.02
9.32
83
21.80
FCF margin%
25.81
23.18
20.40
21.28
18.35
20.07
21.67
20.16
22.67
23.50
19.01
21.67
21.47
61
1.695
FCF / Net incomex
0.587
0.595
0.636
0.713
0.716
0.825
0.945
0.921
0.895
1.005
1.646
0.921
0.770
57
28.78
ROIC%
24.99
27.08
26.42
26.20
28.11
29.67
29.01
30.59
29.28
30.30
25.80
29.67
28.56
53
29.00
Return on equity%
17.85
16.22
14.40
13.75
16.09
16.83
15.90
15.81
17.24
19.81
27.59
16.83
16.15
21
27.89
Return on assets%
24.55
22.04
24.39
22.51
19.74
16.79
19.02
17.36
19.11
21.54
25.61
19.02
20.64
20
774.94
EPS₩
262.79
266.41
272.67
303.50
322.30
289.96
317.64
340.76
349.26
324.52
843.33
0.14%
1.78%
—
12.73
EPS growth%
11.98
10.78
10.09
8.03
10.21
10.96
10.60
11.66
9.57
12.53
21.32
10.96
10.69
71
1,032
Bookvalue per sh₩
1,010
1,018
1,154
1,313
1,399
1,578
1,861
1,957
2,314
2,763
771.02
14.58%
10.08%
—
548.54
FCF per share₩
1,486
1,500
1,783
1,800
1,931
1,907
1,863
2,133
2,159
2,165
976.32
2.31%
4.02%
—
993.92
Dividend per sh₩
767.29
809.64
880.71
786.85
738.72
731.27
809.17
787.33
819.99
855.21
881.55
2.97%
1.68%
—
3.59
Div yield (avg)%
31.74
33.10
34.90
33.29
34.80
36.99
34.90
34.97
34.29
34.39
18.20
34.90
34.59
22
17.67
Payout ratio%
32.74
34.38
37.10
36.12
34.25
33.74
34.19
36.87
35.48
38.05
19.81
35.48
34.93
28
6.867
Shares (diluted)M
12.02
12.27
13.67
14.79
14.74
14.82
14.69
17.07
19.95
20.96
6.988
7.29%
6.58%
71
4.18
Buyback yield%
15.40
16.55
14.32
17.26
15.40
16.73
16.12
18.53
19.74
22.74
2.99
18.53
16.64
69
0.918
D/E ratiox
1.229
1.295
1.313
1.492
1.567
1.672
1.815
2.119
2.451
2.887
0.761
2.119
1.619
44
22.85
Enterprise value₩B
12.96
13.89
14.41
13.22
11.45
9.639
9.789
8.969
9.574
8.432
16.55
(5.94%)
(4.74%)
12
23.49
LT debt₩B
9.319
9.962
9.431
8.443
8.350
9.102
9.315
9.702
9.134
8.787
9.710
1.03%
(1.08%)
43
Revenue
₩21.65B
1.97%
1.00×
Cost of revenue
₩15.16B
1.97%
1.00×
Operating expenses
₩4.058B
2.11%
1.01×
Goodwill & intangibles
21.09%
Spread over hurdle
(3.77%)