2.606
Revenue₩B
3.420
3.507
3.648
3.622
3.677
3.737
3.794
3.850
3.878
4.026
2.753
1.83%
1.99%
92
12.59
Revenue growth%
16.21
18.99
18.98
20.02
19.34
21.17
22.83
25.41
24.88
23.10
27.94
23.10
20.60
32
21.09
Gross margin%
9.50
10.35
8.54
5.84
5.36
2.79
1.93
1.52
2.09
0.40
9.29
1.93
4.08
12
2.65
Operating margin%
7.01
8.72
8.84
9.06
7.03
8.28
6.83
9.19
9.62
8.93
15.94
8.93
8.78
68
9.52
Net margin%
5.40
5.37
3.17
0.88
0.40
1.21
0.40
1.20
0.40
0.40
6.38
0.40
1.04
27
20.62
P/E ratio (avg)x
8.472
7.916
7.475
7.426
6.785
6.570
7.121
7.626
8.686
9.346
11.98
7.626
7.550
81
34.56
EV/EBITx
31.21
29.39
30.26
29.76
32.95
36.37
39.56
40.75
44.17
44.01
23.19
40.75
34.66
43
4.60
FCF yield (avg)%
6.87
5.08
2.59
5.40
3.33
5.08
2.35
3.76
1.91
3.80
24.43
3.76
3.78
93
25.86
FCF margin%
3.37
2.56
1.66
0.40
1.53
0.40
0.40
2.62
5.21
5.89
2.35
2.62
2.11
78
1.603
FCF / Net incomex
1.218
1.232
1.229
1.216
1.279
1.302
1.356
1.439
1.736
1.686
0.236
1.439
1.290
92
20.40
ROIC%
29.02
27.62
25.34
28.22
27.60
28.09
29.22
28.86
26.86
26.97
10.55
28.09
27.85
37
25.65
Return on equity%
3.57
2.94
3.10
5.54
7.12
4.63
1.63
4.44
4.15
3.38
28.77
4.15
3.86
85
16.93
Return on assets%
17.18
16.50
14.29
14.46
17.01
15.41
16.95
14.70
15.40
16.05
10.62
15.41
15.73
61
296.52
EPS₩
243.73
231.73
248.33
235.45
243.31
242.43
264.11
285.87
252.16
229.67
307.79
(1.15%)
(0.61%)
—
22.36
EPS growth%
24.17
21.56
21.56
20.29
18.90
20.64
20.96
21.60
22.12
24.18
6.52
21.60
21.56
35
307.01
Bookvalue per sh₩
369.64
437.47
493.73
545.67
570.38
682.72
684.07
669.22
801.53
815.59
315.70
7.41%
9.94%
—
44.42
FCF per share₩
105.10
103.13
109.46
114.73
133.39
144.59
165.25
188.66
181.77
186.33
181.24
6.91%
6.76%
—
264.35
Dividend per sh₩
110.14
127.72
139.63
145.46
143.70
147.98
179.79
211.94
213.11
222.76
277.75
9.16%
8.83%
—
25.49
Div yield (avg)%
27.71
29.37
28.66
30.72
32.55
31.10
33.49
31.93
29.30
31.84
23.43
31.84
30.91
93
26.05
Payout ratio%
27.16
27.71
25.40
24.35
24.94
26.61
27.62
26.23
24.06
25.37
20.30
26.23
25.82
30
5.589
Shares (diluted)M
7.908
7.438
6.977
7.693
8.001
9.137
8.577
8.974
9.502
10.52
5.384
5.62%
3.94%
73
25.41
Buyback yield%
19.00
18.35
15.97
13.31
12.64
13.41
14.46
13.86
13.52
13.56
19.61
13.56
13.71
79
1.100
D/E ratiox
1.980
2.275
2.736
3.136
3.350
4.060
4.608
4.837
5.006
5.278
0.405
4.837
3.705
7
0.176
Enterprise value₩B
1.604
1.586
1.771
1.820
1.706
1.875
1.950
2.059
2.092
2.207
0.983
5.29%
2.41%
82
1.210
LT debt₩B
0.837
0.922
0.903
0.902
0.907
0.841
0.778
0.832
0.914
1.004
1.262
2.05%
2.04%
50
Revenue
₩4.026B
1.99%
1.00×
Cost of revenue
₩2.058B
1.93%
0.99×
Operating expenses
₩1.022B
2.41%
1.04×
Goodwill & intangibles
14.00%
Return on capital
155.85%
Spread over hurdle
147.59%