39.98
Revenue₩B
36.58
38.38
40.73
43.95
45.95
49.13
51.42
54.23
57.29
60.63
42.62
5.70%
6.10%
29
28.26
Revenue growth%
28.33
29.78
31.52
29.31
27.01
25.74
22.98
25.36
22.71
24.88
14.12
24.88
26.37
82
15.14
Gross margin%
34.12
34.21
36.89
34.28
32.50
32.73
34.61
32.29
35.21
38.06
21.90
34.61
34.24
10
29.50
Operating margin%
8.78
9.08
11.88
14.77
12.01
10.45
13.34
13.55
15.03
13.24
22.65
13.34
12.62
11
29.08
Net margin%
12.44
12.30
10.86
11.58
13.90
16.26
17.48
18.57
17.41
20.26
27.24
17.48
15.08
41
20.33
P/E ratio (avg)x
8.325
8.523
7.862
7.351
7.761
7.536
8.079
7.746
8.025
7.737
8.787
7.746
7.812
75
7.094
EV/EBITx
46.05
49.11
57.42
64.12
76.66
79.80
80.53
90.72
103.8
107.7
15.25
90.72
78.23
55
6.56
FCF yield (avg)%
14.90
15.19
16.09
16.53
14.10
16.27
17.28
16.17
17.32
19.70
8.28
17.28
16.22
6
22.34
FCF margin%
6.26
9.09
7.38
6.87
5.88
6.27
9.18
6.43
7.02
7.54
17.08
7.02
6.94
12
1.575
FCF / Net incomex
0.605
0.638
0.616
0.637
0.547
0.549
0.548
0.513
0.465
0.506
1.667
0.513
0.549
16
6.03
ROIC%
15.12
16.70
17.21
18.29
15.97
18.04
20.15
21.10
22.34
25.32
27.38
21.10
18.17
66
12.69
Return on equity%
5.40
4.12
5.15
3.06
1.79
3.97
6.94
7.66
10.26
13.08
26.99
7.66
5.28
20
2.29
Return on assets%
4.50
6.72
8.81
6.17
9.05
7.56
7.71
5.46
5.12
4.66
5.38
5.46
6.45
74
614.47
EPS₩
287.57
275.51
268.14
304.75
318.72
297.34
325.93
318.72
348.34
342.36
683.61
1.44%
2.18%
—
7.80
EPS growth%
8.50
10.45
10.12
9.61
10.46
7.60
8.16
9.63
9.27
9.30
2.70
9.27
9.45
35
928.53
Bookvalue per sh₩
1,073
1,088
1,116
1,215
1,362
1,457
1,588
1,635
1,691
1,829
829.41
6.07%
6.62%
—
794.73
FCF per share₩
182.01
200.32
199.62
182.67
193.94
203.06
201.14
213.57
215.43
227.00
646.58
3.20%
3.32%
—
571.40
Dividend per sh₩
1,413
1,346
1,320
1,296
1,471
1,407
1,512
1,611
1,679
1,630
1,097
2.07%
0.92%
—
18.20
Div yield (avg)%
25.15
23.85
21.15
21.91
24.78
26.76
23.86
21.12
22.57
25.52
20.81
23.86
23.85
68
11.56
Payout ratio%
4.42
4.18
7.13
5.40
6.19
4.45
3.79
1.38
3.30
3.00
29.21
3.30
4.30
38
42.92
Shares (diluted)M
41.61
45.78
51.10
48.90
48.58
44.14
41.34
42.49
45.41
46.61
43.41
(0.82%)
0.03%
78
14.60
Buyback yield%
15.37
12.68
10.88
11.59
9.93
8.17
9.23
9.79
9.44
9.95
19.10
9.44
9.94
45
0.302
D/E ratiox
1.761
2.070
2.495
2.746
2.717
2.807
2.994
3.420
3.915
4.638
0.417
3.420
2.776
39
55.44
Enterprise value₩B
23.14
23.16
22.92
24.13
26.92
27.06
30.28
32.64
36.16
36.58
21.52
6.32%
4.02%
44
34.84
LT debt₩B
51.76
54.35
48.26
47.57
53.13
49.45
44.01
42.15
41.78
40.93
4.079
(5.08%)
(1.73%)
71
Revenue
₩60.63B
6.10%
1.00×
Cost of revenue
₩41.49B
6.35%
1.02×
Operating expenses
₩9.575B
5.34%
0.93×
Spread over hurdle
20.30%