5.990
Revenue₩B
19.46
19.91
20.23
20.89
21.30
22.35
23.10
23.84
25.24
25.77
6.323
3.88%
3.33%
46
21.39
Revenue growth%
17.92
16.17
17.65
20.25
21.84
24.63
22.75
21.31
22.77
23.92
17.66
22.77
21.58
76
22.26
Gross margin%
15.16
14.93
15.42
13.01
12.98
15.57
13.75
14.85
11.97
11.49
19.56
13.75
14.30
40
11.96
Operating margin%
9.44
9.96
7.67
8.38
7.71
9.59
9.76
9.81
11.24
12.03
25.94
9.81
9.67
41
2.65
Net margin%
23.15
23.15
23.42
22.62
23.50
24.46
23.72
25.54
23.13
24.52
22.07
24.46
23.46
13
15.78
P/E ratio (avg)x
26.50
25.96
27.19
26.98
29.38
31.98
29.66
26.47
25.44
24.57
18.84
26.47
26.74
28
33.32
EV/EBITx
26.96
24.72
25.03
27.68
29.67
28.73
25.46
25.33
23.94
25.53
27.42
25.46
25.49
71
18.76
FCF yield (avg)%
15.29
17.11
17.42
19.42
18.17
19.14
20.22
21.09
18.90
16.44
28.78
19.14
18.54
42
23.86
FCF margin%
1.88
3.29
3.73
4.16
3.06
2.31
4.69
4.76
5.42
8.07
13.89
4.76
3.95
47
1.332
FCF / Net incomex
0.179
0.202
0.189
0.189
0.190
0.193
0.192
0.210
0.216
0.204
0.235
0.204
0.193
59
4.41
ROIC%
17.28
17.70
18.81
20.28
18.18
20.98
23.97
24.92
22.81
25.57
17.49
23.97
20.63
78
28.33
Return on equity%
8.00
6.25
4.39
6.19
7.75
5.04
3.79
2.38
0.40
2.29
18.61
2.38
4.71
86
18.91
Return on assets%
26.06
23.61
23.93
25.94
27.08
27.43
28.02
28.58
26.28
27.69
5.35
27.69
26.68
74
963.68
EPS₩
964.73
902.63
1,049
1,011
1,033
1,049
1,019
970.95
1,078
1,064
998.82
0.59%
2.58%
—
18.07
EPS growth%
24.09
24.62
23.72
24.94
23.95
21.45
19.42
18.70
15.73
16.45
25.03
18.70
22.58
81
183.68
Bookvalue per sh₩
429.72
457.49
464.21
449.73
421.37
476.04
516.60
557.15
623.41
571.76
881.16
6.29%
2.34%
—
585.60
FCF per share₩
810.73
771.46
774.61
806.04
813.18
915.87
876.24
1,006
1,140
1,113
422.60
6.47%
3.69%
—
673.39
Dividend per sh₩
1,014
1,008
1,105
1,283
1,258
1,422
1,565
1,528
1,418
1,496
947.37
3.52%
4.86%
—
15.92
Div yield (avg)%
24.93
27.42
27.06
26.94
26.98
27.75
25.95
24.40
21.62
23.56
20.64
24.40
26.45
89
12.25
Payout ratio%
11.79
11.91
10.73
13.60
15.64
16.01
18.66
20.37
21.27
23.63
9.15
20.37
15.82
12
16.73
Shares (diluted)M
17.21
17.12
18.03
17.72
18.37
19.39
17.90
17.64
19.64
22.30
16.45
3.95%
3.12%
34
29.94
Buyback yield%
4.55
3.09
0.85
0.40
0.40
2.66
2.71
5.16
7.76
8.83
7.56
5.16
2.90
76
0.526
D/E ratiox
0.930
0.940
0.904
0.898
0.942
0.958
0.834
0.891
0.959
0.893
1.225
0.893
0.917
23
13.20
Enterprise value₩B
15.54
15.79
16.35
17.26
14.99
16.14
16.83
15.47
15.48
16.75
25.26
2.24%
(0.22%)
79
20.67
LT debt₩B
32.05
34.61
37.82
35.06
40.41
39.58
39.96
39.55
40.27
46.34
9.456
2.78%
4.50%
9
Revenue
₩25.77B
3.33%
1.00×
Cost of revenue
₩18.04B
3.33%
1.00×
Operating expenses
₩4.010B
4.04%
1.07×
Goodwill & intangibles
19.79%
Spread over hurdle
62.37%