5.533
Revenue₩B
23.30
23.64
24.19
25.70
26.50
27.65
29.37
30.69
32.50
33.46
6.044
4.78%
4.06%
76
26.36
Revenue growth%
20.16
21.20
22.54
23.00
23.76
22.30
24.45
26.65
24.44
25.25
24.72
24.45
23.38
29
19.57
Gross margin%
6.16
7.46
8.97
9.94
7.99
5.45
6.64
7.56
7.47
6.80
5.26
6.80
7.46
28
21.45
Operating margin%
5.32
7.76
6.00
7.78
5.92
8.61
11.08
12.36
11.90
9.91
6.13
11.08
8.20
8
12.03
Net margin%
9.15
9.56
6.90
8.37
7.41
9.48
10.92
10.42
9.92
8.84
22.66
9.92
9.32
28
6.039
P/E ratio (avg)x
13.45
14.47
12.90
12.91
14.36
14.37
15.32
16.01
16.37
15.48
18.47
15.48
14.42
72
26.54
EV/EBITx
43.35
45.41
50.26
59.89
66.84
65.61
67.19
73.79
84.82
88.02
24.14
73.79
66.23
37
8.61
FCF yield (avg)%
0.79
1.92
2.98
4.72
4.76
4.57
3.78
5.58
4.94
7.21
6.41
4.94
4.64
47
22.76
FCF margin%
27.26
24.26
26.59
28.44
28.02
26.80
24.69
22.22
24.82
25.93
5.45
24.82
26.26
58
0.314
FCF / Net incomex
1.633
1.549
1.627
1.537
1.643
1.704
1.833
2.005
2.222
2.140
0.700
2.005
1.674
18
28.73
ROIC%
2.45
5.06
7.96
10.40
13.19
14.01
14.33
15.69
14.61
13.53
15.77
14.33
13.36
41
24.58
Return on equity%
9.00
11.27
14.11
14.36
11.85
14.19
12.83
13.70
16.50
15.39
13.05
14.19
13.90
50
17.33
Return on assets%
15.31
13.84
15.98
17.46
19.97
19.28
18.23
16.28
16.73
16.57
11.62
16.73
16.65
91
1,575
EPS₩
878.32
942.26
1,063
1,166
1,293
1,310
1,384
1,410
1,392
1,644
1,607
4.93%
7.23%
—
15.09
EPS growth%
25.10
26.95
26.76
27.43
28.81
29.85
30.28
28.84
31.75
31.01
27.78
30.28
28.82
46
318.22
Bookvalue per sh₩
1,894
1,965
2,186
2,065
2,308
2,191
2,042
1,992
2,010
2,152
1,099
(1.39%)
0.45%
—
1,429
FCF per share₩
1,855
2,094
2,040
2,416
2,303
2,581
2,878
3,269
3,591
3,622
1,964
9.49%
8.15%
—
1,112
Dividend per sh₩
1,431
1,471
1,516
1,442
1,390
1,336
1,331
1,509
1,643
1,842
400.22
5.79%
3.31%
—
17.75
Div yield (avg)%
15.93
15.20
16.61
15.07
12.78
12.49
10.36
10.71
10.79
11.15
29.23
10.79
12.64
53
6.57
Payout ratio%
31.44
31.37
34.14
34.89
33.84
35.08
33.85
35.67
35.63
34.57
21.88
35.08
34.35
47
5.758
Shares (diluted)M
6.743
6.641
7.094
7.279
7.940
7.761
8.081
8.699
8.404
8.069
5.890
0.32%
2.05%
12
20.05
Buyback yield%
17.20
16.95
14.96
17.28
18.66
21.24
21.87
20.06
22.53
24.55
16.56
21.87
19.36
68
1.332
D/E ratiox
0.332
0.319
0.350
0.394
0.424
0.409
0.428
0.496
0.514
0.523
0.452
0.496
0.417
88
16.32
Enterprise value₩B
10.71
10.12
11.19
11.33
11.77
12.36
12.74
14.89
14.53
16.90
5.062
7.49%
4.20%
10
22.17
LT debt₩B
7.812
8.383
9.884
11.78
13.14
14.64
15.95
16.37
17.49
19.39
25.35
8.08%
10.90%
82
Revenue
₩33.46B
4.06%
1.00×
Cost of revenue
₩17.83B
4.30%
1.02×
Operating expenses
₩6.955B
4.01%
0.99×
Goodwill & intangibles
18.91%
Spread over hurdle
61.90%