41.87
Revenue₩B
29.57
30.46
31.27
31.56
33.16
33.33
34.49
36.11
37.13
37.50
45.17
2.49%
2.93%
80
4.57
Revenue growth%
17.91
18.34
20.00
19.39
21.41
22.86
23.64
26.61
27.00
27.82
23.68
26.61
22.13
49
26.93
Gross margin%
31.60
34.23
36.90
38.74
41.08
43.18
40.78
39.33
37.10
38.46
21.44
39.33
38.60
55
16.45
Operating margin%
11.89
11.25
9.83
8.52
6.88
8.09
7.42
9.26
6.34
9.24
6.32
8.09
8.88
35
25.83
Net margin%
23.78
25.87
26.78
28.29
27.99
27.52
28.96
31.65
33.89
31.85
24.01
31.65
28.14
42
15.07
P/E ratio (avg)x
24.69
27.49
26.85
30.57
34.19
35.25
35.01
38.48
37.82
41.32
18.45
37.82
34.60
58
6.564
EV/EBITx
28.59
30.25
27.66
25.48
22.12
22.42
23.93
23.45
21.19
18.68
36.75
22.42
23.69
94
24.97
FCF yield (avg)%
7.89
9.74
7.46
5.29
7.29
5.94
7.16
6.89
6.05
8.10
16.52
6.89
7.23
22
22.12
FCF margin%
20.82
19.20
20.81
21.66
19.50
18.47
15.74
15.26
13.16
11.54
21.96
15.26
18.84
48
1.204
FCF / Net incomex
1.625
1.639
1.865
2.159
2.453
2.781
3.289
3.862
4.084
4.355
0.327
3.862
2.617
90
19.75
ROIC%
26.96
28.28
30.58
28.87
29.29
30.73
28.39
31.16
32.28
33.06
10.60
31.16
29.94
45
9.95
Return on equity%
29.81
29.75
29.45
29.99
29.02
31.86
29.53
31.11
29.64
28.31
15.06
29.64
29.69
66
3.04
Return on assets%
24.64
26.02
25.22
23.48
23.29
20.38
21.51
21.64
23.34
20.38
3.75
21.51
23.32
12
829.51
EPS₩
1,576
1,563
1,556
1,685
1,645
1,647
1,822
2,120
2,359
2,358
853.73
7.47%
5.16%
—
26.55
EPS growth%
20.55
23.18
21.24
22.15
22.91
21.04
19.68
22.21
20.03
22.94
18.64
21.04
21.69
22
941.84
Bookvalue per sh₩
1,845
1,664
1,521
1,546
1,710
1,794
1,847
2,020
1,899
2,093
1,749
4.12%
0.62%
—
640.07
FCF per share₩
477.52
469.28
472.81
514.96
491.07
508.00
474.76
509.21
542.23
489.31
1,170
(0.07%)
0.52%
—
854.28
Dividend per sh₩
1,250
1,229
1,254
1,136
1,137
1,147
1,196
1,215
1,107
1,233
1,837
1.64%
(1.11%)
—
25.28
Div yield (avg)%
15.08
15.12
14.86
15.16
14.15
14.25
13.63
15.93
16.58
17.30
24.92
15.93
15.10
25
2.39
Payout ratio%
9.88
12.60
11.96
13.88
11.58
14.20
16.95
19.91
19.06
20.55
11.79
19.06
14.04
89
14.19
Shares (diluted)M
18.00
16.97
18.02
20.37
19.27
20.03
21.51
22.33
21.13
19.87
14.58
0.62%
1.64%
34
3.74
Buyback yield%
17.91
15.69
14.72
15.52
15.51
16.66
19.60
18.06
17.69
18.96
14.31
18.06
17.18
59
1.257
D/E ratiox
1.687
1.664
1.495
1.431
1.253
1.199
1.239
1.149
1.060
1.083
0.715
1.149
1.246
64
21.25
Enterprise value₩B
5.397
5.520
5.090
4.564
4.415
4.354
4.774
5.139
4.722
5.198
30.50
3.32%
(0.92%)
64
33.12
LT debt₩B
7.019
7.149
6.320
5.775
5.963
5.413
5.466
5.227
5.248
4.939
27.36
(3.70%)
(5.08%)
21
Revenue
₩37.50B
2.93%
1.00×
Cost of revenue
₩26.25B
2.93%
1.00×
Operating expenses
₩6.797B
3.61%
1.07×
Spread over hurdle
(3.62%)