2.103
Revenue₩B
3.824
3.887
3.801
3.782
3.721
3.787
3.824
3.821
3.853
3.801
2.197
0.42%
(0.28%)
14
11.20
Revenue growth%
1.27
0.40
0.40
0.40
1.50
0.40
0.40
0.71
0.40
0.40
18.45
0.40
0.40
28
23.46
Gross margin%
23.08
23.32
21.42
19.09
17.56
15.43
13.56
14.28
16.70
18.06
21.32
15.43
17.81
66
24.38
Operating margin%
24.16
24.60
22.90
22.06
24.38
22.79
24.62
25.62
24.46
23.56
18.36
24.46
24.27
67
18.86
Net margin%
19.21
17.27
18.38
17.38
16.95
14.82
15.28
14.91
12.17
12.79
21.98
14.82
16.12
50
35.95
P/E ratio (avg)x
25.38
23.90
25.92
25.92
26.92
28.98
32.16
30.48
30.09
33.02
10.98
30.48
27.95
82
19.44
EV/EBITx
39.86
45.38
41.54
38.52
42.10
44.81
43.78
45.90
45.85
47.98
8.781
45.85
44.29
46
14.01
FCF yield (avg)%
28.37
28.44
30.37
27.89
29.39
27.31
26.16
27.46
25.13
23.16
13.97
26.16
27.68
64
19.30
FCF margin%
24.67
27.41
28.65
28.67
28.97
27.59
25.25
23.24
20.84
20.40
11.13
23.24
26.33
11
1.661
FCF / Net incomex
2.581
2.596
2.953
3.208
3.436
3.621
4.007
4.147
4.905
5.136
1.703
4.147
3.528
27
29.32
ROIC%
7.89
7.63
6.64
8.24
7.02
8.48
8.18
7.31
5.94
6.48
16.88
7.31
7.47
45
22.07
Return on equity%
29.49
31.39
30.32
27.40
25.75
27.89
30.78
30.56
30.15
27.37
11.96
30.15
29.82
39
20.20
Return on assets%
24.00
25.26
24.05
26.06
23.53
25.68
25.76
25.04
26.36
24.53
12.79
25.68
25.15
20
415.81
EPS₩
88.06
88.00
86.87
84.42
99.52
99.45
102.44
111.19
123.39
119.21
428.21
3.67%
2.66%
—
22.87
EPS growth%
5.79
6.35
5.47
4.36
7.29
7.65
9.69
9.57
8.17
5.72
28.23
8.17
6.82
23
132.30
Bookvalue per sh₩
93.44
93.22
92.04
84.10
77.58
79.67
76.56
73.59
71.70
73.41
287.72
(1.10%)
(1.61%)
—
288.67
FCF per share₩
210.18
222.86
249.81
287.78
269.70
262.55
281.90
313.18
363.53
357.24
180.57
5.78%
5.47%
—
215.49
Dividend per sh₩
455.34
512.97
501.33
496.11
500.40
551.92
529.74
594.91
644.46
691.71
275.80
6.69%
5.19%
—
24.65
Div yield (avg)%
24.39
23.15
23.28
22.41
19.66
19.98
20.79
18.29
15.79
16.16
5.46
18.29
20.39
53
26.35
Payout ratio%
18.24
17.61
18.06
18.67
16.52
16.84
18.27
18.21
20.84
19.31
19.43
18.27
18.23
81
3.270
Shares (diluted)M
4.360
4.330
4.243
4.898
5.201
5.426
5.937
6.175
6.011
6.249
3.311
3.74%
5.47%
70
3.97
Buyback yield%
7.94
8.84
6.11
6.69
6.69
9.57
10.33
8.74
8.52
10.19
17.78
9.57
8.63
24
0.713
D/E ratiox
0.296
0.347
0.412
0.490
0.481
0.532
0.639
0.700
0.742
0.889
0.249
0.700
0.511
46
1.045
Enterprise value₩B
5.221
5.183
5.898
6.142
6.074
7.121
8.348
8.427
9.582
10.56
0.391
11.69%
9.23%
60
0.271
LT debt₩B
1.062
1.028
1.093
1.118
1.243
1.201
1.275
1.235
1.173
1.207
0.565
(0.59%)
1.49%
60
Revenue
₩3.801B
(0.28%)
1.00×
Cost of revenue
₩2.660B
(0.24%)
1.00×
Operating expenses
₩518.9M
0.07%
1.04×
Spread over hurdle
27.58%