3.078
Revenue₩B
8.195
8.875
9.429
10.03
10.99
11.73
12.75
13.82
14.67
15.70
3.439
7.40%
7.68%
59
21.90
Revenue growth%
10.08
12.53
9.97
7.62
4.67
5.02
4.05
1.74
0.40
0.40
21.30
1.74
4.84
52
2.44
Gross margin%
19.32
22.32
23.98
22.26
20.26
19.88
22.61
19.92
22.36
23.53
2.21
22.36
22.29
59
6.67
Operating margin%
31.91
33.17
35.49
37.81
35.97
35.69
38.35
35.52
36.26
33.65
25.64
35.69
35.61
56
11.73
Net margin%
1.78
2.81
2.18
0.80
3.47
5.50
6.55
6.02
4.12
2.74
17.86
5.50
3.14
19
6.642
P/E ratio (avg)x
5.330
4.815
4.708
4.443
4.689
4.872
4.888
5.042
4.525
4.835
27.00
4.872
4.825
62
36.61
EV/EBITx
15.04
14.70
14.30
14.90
17.58
17.05
18.32
20.34
21.93
24.57
36.85
20.34
17.32
53
3.25
FCF yield (avg)%
14.65
15.76
18.12
15.21
12.41
10.48
10.65
13.64
14.35
15.99
18.31
13.64
14.50
49
25.37
FCF margin%
21.44
24.24
25.45
24.20
24.27
23.09
24.96
23.35
23.23
24.94
6.17
23.35
24.22
5
1.439
FCF / Net incomex
2.306
2.245
2.239
2.146
2.296
2.431
2.650
3.039
2.905
2.852
1.028
2.852
2.369
77
17.42
ROIC%
22.50
22.75
20.14
17.77
17.83
15.47
16.61
17.10
14.48
14.98
14.75
15.47
17.44
74
6.23
Return on equity%
19.07
20.48
19.97
22.03
20.28
22.71
19.89
21.64
18.68
18.40
18.75
19.89
20.13
13
17.24
Return on assets%
10.28
11.32
9.90
10.24
11.62
12.74
15.65
17.18
14.99
15.50
24.81
15.50
12.18
77
480.89
EPS₩
221.29
213.45
222.05
214.12
219.87
243.57
268.34
268.23
276.57
321.03
517.38
7.86%
3.99%
—
29.57
EPS growth%
13.08
15.31
15.80
17.02
14.37
14.92
16.07
18.31
18.02
15.40
14.98
16.07
15.60
8
199.32
Bookvalue per sh₩
133.89
148.09
160.17
146.85
149.23
156.61
147.58
132.96
136.47
153.02
269.79
0.50%
0.34%
—
153.03
FCF per share₩
336.28
363.15
355.54
332.07
321.43
343.57
346.50
303.84
287.06
307.63
474.43
(0.87%)
(1.31%)
—
341.23
Dividend per sh₩
632.16
616.53
562.12
580.20
517.60
481.09
516.03
553.10
501.95
469.31
328.45
(1.94%)
(2.63%)
—
10.24
Div yield (avg)%
12.46
12.73
13.66
13.12
12.51
12.51
12.60
10.50
10.34
12.18
4.02
12.18
12.51
33
27.87
Payout ratio%
25.45
25.23
25.12
24.26
25.88
28.78
28.89
30.90
32.07
31.48
19.81
30.90
27.33
51
14.08
Shares (diluted)M
18.94
19.84
20.13
20.66
22.07
23.99
27.90
31.64
31.20
34.18
13.95
9.14%
6.85%
46
27.68
Buyback yield%
19.34
19.83
21.84
23.72
22.92
24.75
24.75
27.29
27.91
27.33
5.00
27.29
24.24
70
0.924
D/E ratiox
0.783
0.822
0.829
0.818
0.792
0.845
0.961
1.016
1.084
1.143
0.225
1.016
0.837
54
13.03
Enterprise value₩B
12.07
12.30
13.04
12.50
12.97
13.84
14.32
16.21
18.49
17.53
3.019
6.22%
4.86%
5
9.594
LT debt₩B
10.66
10.40
9.192
9.085
8.931
9.816
9.114
9.058
8.101
8.292
10.61
(1.47%)
(1.56%)
28
Revenue
₩15.70B
7.68%
1.00×
Cost of revenue
₩7.938B
7.64%
1.00×
Operating expenses
₩3.408B
7.89%
1.02×
Goodwill & intangibles
15.88%
Spread over hurdle
(0.30%)